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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£42,768£43,410£44,495£45,607£46,975£223,255
Total Expenses£29,883£29,994£30,145£30,300£30,480£150,802
Profit Before Tax£12,885£13,416£14,350£15,307£16,496£72,453
Profit After Tax £10,437£10,867£11,623£12,399£13,362£58,687
Change In Property Value£17,850£18,386£34,718£39,957£42,355£153,265
Net Return£28,287£29,252£46,341£52,356£55,716£211,952
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)14%15%24%27%28%108%