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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£51,996£52,776£54,095£55,448£57,111£271,426
Total Expenses£27,037£27,161£27,336£27,515£27,724£136,773
Profit Before Tax£24,959£25,615£26,759£27,933£29,387£134,653
Profit After Tax £20,217£20,748£21,675£22,625£23,804£109,069
Change In Property Value£12,500£12,813£21,013£30,048£34,582£110,955
Net Return£32,717£33,561£42,688£52,673£58,386£220,024
Return From Rental Income (%)12%13%13%14%15%67%
Total Net Return (%)20%21%26%32%36%135%