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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,200£43,848£44,944£46,068£47,450£225,510
Total Expenses£28,895£29,006£29,158£29,315£29,496£145,870
Profit Before Tax£14,305£14,842£15,786£16,753£17,954£79,640
Profit After Tax £11,587£12,022£12,786£13,570£14,543£64,509
Change In Property Value£6£6£11,380£20,314£27,032£58,737
Net Return£11,593£12,028£24,167£33,884£41,575£123,246
Return From Rental Income (%)6%6%7%7%8%34%
Total Net Return (%)6%6%13%18%22%66%