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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£47,700£48,654£49,870£51,117£52,395£249,737
Total Expenses£36,812£36,919£37,051£37,187£37,325£185,293
Profit Before Tax£10,888£11,735£12,819£13,931£15,070£64,444
Profit After Tax £8,820£9,506£10,384£11,284£12,207£52,200
Change In Property Value£15,900£16,218£33,085£43,010£49,677£157,890
Net Return£24,720£25,724£43,468£54,294£61,883£210,089
Return From Rental Income (%)4%5%5%6%6%26%
Total Net Return (%)12%13%22%27%31%105%