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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,700£39,280£40,263£41,269£42,507£202,019
Total Expenses£19,447£19,516£19,625£19,737£19,871£98,195
Profit Before Tax£19,254£19,764£20,638£21,532£22,636£103,824
Profit After Tax £15,595£16,009£16,716£17,441£18,335£84,097
Change In Property Value£5,700£5,786£13,702£18,233£21,171£64,592
Net Return£21,295£21,795£30,418£35,675£39,506£148,689
Return From Rental Income (%)13%13%14%14%15%69%
Total Net Return (%)18%18%25%29%33%122%