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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,576£34,080£34,932£35,805£36,879£175,271
Total Expenses£22,217£22,314£22,442£22,573£22,723£112,270
Profit Before Tax£11,359£11,766£12,490£13,232£14,156£63,001
Profit After Tax £9,200£9,530£10,117£10,718£11,466£51,031
Change In Property Value£12,749£13,131£24,796£28,538£30,250£109,462
Net Return£21,949£22,661£34,912£39,255£41,716£160,493
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)16%17%25%29%30%117%