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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,812£47,514£48,702£49,920£51,417£244,365
Total Expenses£22,043£22,125£22,254£22,387£22,547£111,357
Profit Before Tax£24,769£25,389£26,448£27,533£28,870£133,008
Profit After Tax £20,063£20,565£21,423£22,301£23,384£107,737
Change In Property Value£8,500£8,670£17,687£22,993£24,142£81,992
Net Return£28,563£29,235£39,109£45,294£47,527£189,729
Return From Rental Income (%)15%15%16%16%17%78%
Total Net Return (%)21%21%28%33%35%138%