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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£51,216£51,984£53,284£54,616£56,254£267,354
Total Expenses£25,570£25,693£25,866£26,043£26,250£129,423
Profit Before Tax£25,646£26,291£27,418£28,573£30,005£137,931
Profit After Tax £20,773£21,296£22,208£23,144£24,304£111,724
Change In Property Value£9,300£9,486£19,351£25,157£26,415£89,709
Net Return£30,073£30,782£41,560£48,301£50,718£201,433
Return From Rental Income (%)14%14%15%15%16%74%
Total Net Return (%)20%20%27%32%34%133%