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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£44,796£45,468£46,605£47,770£49,203£233,841
Total Expenses£36,718£36,796£36,921£37,048£37,202£184,685
Profit Before Tax£8,078£8,672£9,684£10,722£12,001£49,156
Profit After Tax £6,543£7,024£7,844£8,684£9,721£39,816
Change In Property Value£19,999£20,499£37,820£48,305£55,594£182,217
Net Return£26,542£27,523£45,664£56,989£65,315£222,033
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)10%10%17%21%24%83%