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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,064£38,635£39,601£40,591£41,809£198,699
Total Expenses£20,970£21,038£21,146£21,256£21,388£105,798
Profit Before Tax£17,094£17,596£18,455£19,335£20,420£92,901
Profit After Tax £13,846£14,253£14,949£15,661£16,540£75,250
Change In Property Value£8,400£8,568£17,479£22,722£23,858£81,028
Net Return£22,246£22,821£32,427£38,384£40,399£156,277
Return From Rental Income (%)10%11%11%12%12%56%
Total Net Return (%)16%17%24%28%30%115%