Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,324£33,824£34,669£35,536£36,602£173,956
Total Expenses£28,939£29,035£29,163£29,293£29,442£145,872
Profit Before Tax£4,385£4,789£5,507£6,243£7,160£28,084
Profit After Tax £3,552£3,879£4,461£5,057£5,800£22,748
Change In Property Value£17,850£18,386£34,718£39,957£42,355£153,265
Net Return£21,402£22,264£39,179£45,014£48,154£176,013
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)11%11%20%23%24%89%