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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,388£32,874£33,696£34,538£35,574£169,070
Total Expenses£21,506£21,600£21,725£21,853£22,000£108,684
Profit Before Tax£10,882£11,274£11,970£12,685£13,575£60,386
Profit After Tax £8,815£9,132£9,696£10,275£10,995£48,912
Change In Property Value£12,300£12,669£23,923£27,534£29,186£105,611
Net Return£21,115£21,801£33,619£37,808£40,181£154,524
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)16%17%25%29%30%117%