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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,352£38,927£39,900£40,898£42,125£200,203
Total Expenses£25,673£25,776£25,916£26,060£26,225£129,650
Profit Before Tax£12,679£13,151£13,984£14,838£15,900£70,553
Profit After Tax £10,270£10,653£11,327£12,019£12,879£57,148
Change In Property Value£15,000£15,450£29,174£33,577£35,592£128,793
Net Return£25,270£26,102£40,502£45,596£48,470£185,941
Return From Rental Income (%)6%7%7%7%8%35%
Total Net Return (%)15%16%25%28%30%114%