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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,028£38,789£39,758£40,752£41,771£199,098
Total Expenses£21,276£21,398£21,538£21,681£21,826£107,718
Profit Before Tax£16,752£17,391£18,220£19,071£19,945£91,380
Profit After Tax £13,569£14,086£14,759£15,448£16,156£74,018
Change In Property Value£11,700£12,051£20,687£26,066£27,630£98,134
Net Return£25,269£26,137£35,446£41,514£43,786£172,152
Return From Rental Income (%)10%10%10%11%11%52%
Total Net Return (%)18%18%25%29%31%121%