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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£47,220£47,928£49,127£50,355£51,865£246,495
Total Expenses£23,584£23,701£23,863£24,030£24,224£119,402
Profit Before Tax£23,636£24,228£25,263£26,324£27,641£127,093
Profit After Tax £19,145£19,624£20,463£21,323£22,390£102,945
Change In Property Value£6,375£6,471£15,325£20,393£23,678£72,241
Net Return£25,520£26,095£35,788£41,716£46,068£175,186
Return From Rental Income (%)14%14%15%16%16%75%
Total Net Return (%)19%19%26%30%34%128%