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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£60,000£60,900£62,422£63,983£65,903£313,208
Total Expenses£34,271£34,372£34,535£34,702£34,905£172,784
Profit Before Tax£25,729£26,528£27,887£29,281£30,998£140,424
Profit After Tax £20,841£21,488£22,589£23,718£25,108£113,743
Change In Property Value£7£7£13,999£24,989£33,253£72,255
Net Return£20,848£21,495£36,588£48,706£58,361£185,998
Return From Rental Income (%)9%9%10%10%11%49%
Total Net Return (%)9%9%16%21%25%80%