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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,760£33,251£34,083£34,935£35,983£171,012
Total Expenses£19,757£19,853£19,979£20,108£20,255£99,951
Profit Before Tax£13,003£13,399£14,104£14,827£15,728£71,060
Profit After Tax £10,532£10,853£11,424£12,010£12,739£57,559
Change In Property Value£12,775£13,222£21,505£24,750£26,235£98,487
Net Return£23,307£24,075£32,929£36,760£38,975£156,046
Return From Rental Income (%)9%9%10%10%11%50%
Total Net Return (%)20%21%28%32%34%134%