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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£52,776£53,568£54,907£56,280£57,968£275,498
Total Expenses£24,623£24,714£24,859£25,007£25,186£124,389
Profit Before Tax£28,153£28,854£30,048£31,273£32,782£151,109
Profit After Tax £22,804£23,372£24,339£25,331£26,553£122,398
Change In Property Value£7,125£7,232£17,127£22,792£26,464£80,740
Net Return£29,929£30,603£41,467£48,123£53,017£203,138
Return From Rental Income (%)15%15%16%16%17%79%
Total Net Return (%)19%20%27%31%34%131%