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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,124£38,696£39,663£40,655£41,874£199,012
Total Expenses£23,360£23,429£23,537£23,647£23,780£117,753
Profit Before Tax£14,764£15,267£16,127£17,008£18,095£81,259
Profit After Tax £11,959£12,366£13,062£13,776£14,657£65,820
Change In Property Value£14,400£14,832£28,008£32,234£34,168£123,643
Net Return£26,359£27,198£41,070£46,011£48,825£189,463
Return From Rental Income (%)8%8%8%9%9%42%
Total Net Return (%)17%17%26%29%31%121%