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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£52,140£52,922£54,245£55,601£57,269£272,178
Total Expenses£41,382£41,472£41,615£41,761£41,939£208,168
Profit Before Tax£10,758£11,451£12,631£13,840£15,331£64,010
Profit After Tax £8,714£9,275£10,231£11,210£12,418£51,848
Change In Property Value£26,970£27,779£52,456£60,372£63,995£231,572
Net Return£35,684£37,054£62,687£71,583£76,413£283,420
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)12%12%21%24%25%93%