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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£57,228£58,086£59,539£61,027£62,858£298,738
Total Expenses£42,694£42,923£43,202£43,487£43,803£216,109
Profit Before Tax£14,534£15,164£16,337£17,540£19,055£82,629
Profit After Tax £11,773£12,282£13,233£14,207£15,434£66,930
Change In Property Value£19,375£19,859£36,641£46,798£53,860£176,533
Net Return£31,148£32,142£49,873£61,005£69,295£243,463
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)12%12%19%23%27%94%