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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,988£33,483£34,320£35,178£36,233£172,202
Total Expenses£21,864£21,960£22,086£22,216£22,364£110,490
Profit Before Tax£11,124£11,523£12,234£12,962£13,869£61,712
Profit After Tax £9,010£9,334£9,909£10,499£11,234£49,987
Change In Property Value£12,526£12,902£24,362£28,039£29,721£107,550
Net Return£21,536£22,235£34,272£38,538£40,955£157,536
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)16%17%25%29%30%117%