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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,496£32,983£33,808£34,653£35,693£169,634
Total Expenses£16,954£17,048£17,174£17,302£17,449£85,927
Profit Before Tax£15,542£15,935£16,634£17,351£18,244£83,706
Profit After Tax £12,589£12,907£13,474£14,054£14,778£67,802
Change In Property Value£5,900£6,018£12,277£15,960£16,758£56,912
Net Return£18,489£18,925£25,750£30,014£31,535£124,714
Return From Rental Income (%)14%14%15%15%16%74%
Total Net Return (%)20%21%28%33%34%136%