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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£51,012£51,777£53,072£54,398£56,030£266,290
Total Expenses£41,110£41,198£41,339£41,482£41,656£206,785
Profit Before Tax£9,902£10,579£11,733£12,916£14,374£59,504
Profit After Tax £8,020£8,569£9,504£10,462£11,643£48,198
Change In Property Value£31,325£32,421£52,731£60,689£64,330£241,496
Net Return£39,345£40,990£62,235£71,151£75,973£289,694
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)13%14%21%24%25%96%