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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,260£46,954£48,128£49,331£50,811£241,483
Total Expenses£30,233£30,348£30,508£30,673£30,863£152,625
Profit Before Tax£16,027£16,606£17,619£18,658£19,948£88,859
Profit After Tax £12,982£13,451£14,272£15,113£16,158£71,976
Change In Property Value£20,825£21,554£35,056£40,346£42,767£160,548
Net Return£33,807£35,005£49,328£55,459£58,924£232,523
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)17%18%25%28%30%118%