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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£61,116£62,033£63,584£65,173£67,128£319,034
Total Expenses£28,433£28,536£28,702£28,872£29,078£143,620
Profit Before Tax£32,683£33,497£34,882£36,301£38,050£175,413
Profit After Tax £26,473£27,132£28,254£29,404£30,821£142,085
Change In Property Value£8,250£8,374£19,832£26,391£30,642£93,488
Net Return£34,723£35,506£48,086£55,795£61,463£235,573
Return From Rental Income (%)15%15%16%16%17%78%
Total Net Return (%)19%20%27%31%34%130%