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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£58,380£59,256£60,737£62,256£64,123£304,752
Total Expenses£27,366£27,465£27,624£27,787£27,984£138,225
Profit Before Tax£31,014£31,791£33,113£34,469£36,139£166,527
Profit After Tax £25,122£25,751£26,822£27,920£29,273£134,887
Change In Property Value£10,600£10,812£22,056£28,673£30,107£102,249
Net Return£35,722£36,563£48,878£56,593£59,380£237,136
Return From Rental Income (%)14%15%15%16%17%78%
Total Net Return (%)21%21%28%33%34%136%