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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£40,788£41,400£42,435£43,496£44,801£212,919
Total Expenses£23,933£24,040£24,186£24,336£24,509£121,004
Profit Before Tax£16,855£17,360£18,249£19,160£20,291£91,915
Profit After Tax £13,653£14,062£14,781£15,519£16,436£74,451
Change In Property Value£9,000£9,180£18,727£24,345£25,563£86,815
Net Return£22,653£23,242£33,509£39,865£41,999£161,266
Return From Rental Income (%)9%10%10%11%11%51%
Total Net Return (%)16%16%23%27%29%110%