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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£45,360£46,040£47,191£48,371£49,822£236,785
Total Expenses£26,857£26,937£27,063£27,192£27,347£135,396
Profit Before Tax£18,503£19,104£20,129£21,180£22,475£101,390
Profit After Tax £14,987£15,474£16,304£17,155£18,205£82,126
Change In Property Value£16,500£16,995£32,092£36,935£39,151£141,674
Net Return£31,487£32,469£48,397£54,091£57,356£223,799
Return From Rental Income (%)8%9%9%9%10%45%
Total Net Return (%)17%18%27%30%32%124%