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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£42,192£42,825£43,896£44,993£46,343£220,248
Total Expenses£28,040£28,150£28,300£28,453£28,631£141,574
Profit Before Tax£14,152£14,675£15,596£16,540£17,712£78,674
Profit After Tax £11,463£11,887£12,633£13,397£14,346£63,726
Change In Property Value£16,500£16,995£32,092£36,935£39,151£141,674
Net Return£27,963£28,882£44,725£50,332£53,498£205,399
Return From Rental Income (%)6%7%7%7%8%35%
Total Net Return (%)15%16%25%28%30%113%