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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£40,044£40,645£41,661£42,702£43,983£209,035
Total Expenses£26,635£26,741£26,886£27,034£27,205£134,502
Profit Before Tax£13,409£13,903£14,775£15,668£16,779£74,533
Profit After Tax £10,861£11,262£11,968£12,691£13,591£60,372
Change In Property Value£15,600£16,068£30,342£34,921£37,016£133,946
Net Return£26,461£27,330£42,309£47,612£50,606£194,318
Return From Rental Income (%)6%7%7%7%8%35%
Total Net Return (%)16%16%25%28%30%114%