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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,100£35,802£36,697£37,614£38,555£183,768
Total Expenses£19,793£19,909£20,042£20,177£20,314£100,235
Profit Before Tax£15,307£15,893£16,655£17,437£18,241£83,533
Profit After Tax £12,399£12,873£13,491£14,124£14,775£67,662
Change In Property Value£10,800£11,124£19,096£24,061£25,505£90,586
Net Return£23,199£23,997£32,587£38,185£40,280£158,248
Return From Rental Income (%)11%11%12%12%13%58%
Total Net Return (%)20%21%28%33%34%135%