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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£44,100£44,761£45,881£47,028£48,438£230,208
Total Expenses£29,223£29,335£29,490£29,649£29,832£147,530
Profit Before Tax£14,877£15,426£16,390£17,379£18,606£82,678
Profit After Tax £12,050£12,495£13,276£14,077£15,071£66,969
Change In Property Value£17,250£17,768£33,551£38,614£40,931£148,114
Net Return£29,300£30,263£46,827£52,691£56,002£215,083
Return From Rental Income (%)6%7%7%7%8%35%
Total Net Return (%)15%16%25%28%30%113%