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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£42,804£43,446£44,532£45,646£47,015£223,443
Total Expenses£28,419£28,529£28,681£28,836£29,016£143,481
Profit Before Tax£14,385£14,917£15,851£16,809£17,999£79,962
Profit After Tax £11,652£12,083£12,840£13,616£14,579£64,769
Change In Property Value£16,740£17,242£32,559£37,472£39,721£143,735
Net Return£28,392£29,325£45,399£51,088£54,300£208,504
Return From Rental Income (%)6%7%7%7%8%35%
Total Net Return (%)15%16%25%28%30%113%