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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,200£31,824£32,620£33,435£34,271£163,350
Total Expenses£17,816£17,924£18,047£18,172£18,299£90,258
Profit Before Tax£13,384£13,900£14,573£15,263£15,972£73,091
Profit After Tax £10,841£11,259£11,804£12,363£12,938£59,204
Change In Property Value£9,600£9,888£16,974£21,388£22,671£80,521
Net Return£20,441£21,147£28,778£33,751£35,609£139,725
Return From Rental Income (%)10%10%11%11%12%53%
Total Net Return (%)18%19%26%30%32%125%