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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,804£34,311£35,169£36,048£37,129£176,461
Total Expenses£18,275£18,371£18,500£18,632£18,783£92,561
Profit Before Tax£15,529£15,940£16,669£17,416£18,347£83,900
Profit After Tax £12,579£12,911£13,502£14,107£14,861£67,959
Change In Property Value£8,125£8,328£13,658£19,531£22,479£72,121
Net Return£20,704£21,239£27,160£33,638£37,339£140,080
Return From Rental Income (%)12%13%13%14%15%66%
Total Net Return (%)20%21%27%33%37%137%