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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£44,448£45,115£46,243£47,399£48,821£232,025
Total Expenses£22,315£22,427£22,583£22,743£22,928£112,996
Profit Before Tax£22,133£22,687£23,659£24,656£25,893£119,029
Profit After Tax £17,928£18,377£19,164£19,971£20,973£96,413
Change In Property Value£6,000£6,090£14,423£19,193£22,285£67,992
Net Return£23,928£24,467£33,587£39,164£43,259£164,405
Return From Rental Income (%)14%14%15%16%16%75%
Total Net Return (%)19%19%26%30%34%128%