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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,040£41,656£42,697£43,764£45,077£214,234
Total Expenses£28,176£20,349£20,464£20,581£20,723£110,292
Profit Before Tax£12,864£21,307£22,233£23,183£24,354£103,942
Profit After Tax £10,420£17,259£18,009£18,778£19,727£84,193
Change In Property Value£9,875£10,122£18,675£23,852£27,451£89,975
Net Return£20,295£27,380£36,684£42,630£47,178£174,168
Return From Rental Income (%)8%14%14%15%16%66%
Total Net Return (%)16%22%29%34%37%137%