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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£47,220£48,164£49,369£50,603£51,868£247,223
Total Expenses£23,584£23,724£23,888£24,055£24,224£119,475
Profit Before Tax£23,636£24,440£25,481£26,548£27,644£127,748
Profit After Tax £19,145£19,796£20,639£21,504£22,391£103,476
Change In Property Value£8,500£8,670£17,687£22,993£26,557£84,406
Net Return£27,645£28,466£38,326£44,497£48,948£187,883
Return From Rental Income (%)8%8%8%9%9%41%
Total Net Return (%)11%11%15%18%20%75%