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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,396£33,897£34,744£35,613£36,681£174,332
Total Expenses£22,110£22,206£22,334£22,465£22,614£111,730
Profit Before Tax£11,286£11,691£12,410£13,148£14,067£62,602
Profit After Tax £9,141£9,469£10,052£10,650£11,394£50,708
Change In Property Value£12,681£13,061£24,664£28,386£30,090£108,883
Net Return£21,822£22,531£34,717£39,036£41,484£159,590
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)16%17%25%29%30%117%