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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,872£44,749£45,868£47,015£48,190£229,695
Total Expenses£24,241£24,375£24,530£24,688£24,848£122,681
Profit Before Tax£19,631£20,375£21,339£22,327£23,342£107,013
Profit After Tax £15,901£16,504£17,284£18,085£18,907£86,681
Change In Property Value£13,500£13,905£23,870£30,077£31,881£113,233
Net Return£29,401£30,409£41,155£48,161£50,788£199,914
Return From Rental Income (%)9%10%10%11%11%52%
Total Net Return (%)18%18%25%29%30%119%