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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£49,992£50,992£52,267£53,573£54,913£261,736
Total Expenses£25,845£25,991£26,161£26,336£26,512£130,845
Profit Before Tax£24,147£25,001£26,105£27,238£28,400£130,891
Profit After Tax £19,559£20,251£21,145£22,062£23,004£106,022
Change In Property Value£9,500£9,690£19,768£25,698£29,681£94,337
Net Return£29,059£29,941£40,913£47,760£52,685£200,359
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)10%10%14%17%18%70%