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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,692£47,392£48,577£49,792£51,285£243,739
Total Expenses£34,635£34,824£35,054£35,288£35,548£175,349
Profit Before Tax£12,057£12,568£13,524£14,503£15,737£68,390
Profit After Tax £9,766£10,180£10,954£11,748£12,747£55,396
Change In Property Value£12,500£12,750£26,010£33,813£35,504£120,577
Net Return£22,266£22,930£36,964£45,561£48,251£175,972
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)11%11%18%22%23%85%