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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,880£36,418£37,329£38,262£39,410£187,298
Total Expenses£19,958£20,023£20,125£20,229£20,355£100,691
Profit Before Tax£15,922£16,395£17,204£18,032£19,055£86,608
Profit After Tax £12,897£13,280£13,935£14,606£15,434£70,152
Change In Property Value£10,000£10,250£18,911£24,154£27,799£91,114
Net Return£22,897£23,530£32,846£38,760£43,233£161,266
Return From Rental Income (%)10%10%11%11%12%55%
Total Net Return (%)18%18%26%30%34%125%