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£24,853£24,999£25,169£25,344£25,520£125,886
Profit Before Tax£25,139£25,993£27,097£28,229£29,392£135,851
Profit After Tax £20,363£21,054£21,949£22,866£23,808£110,039
Change In Property Value£9,000£9,180£18,727£24,345£28,119£89,371
Net Return£29,363£30,234£40,676£47,211£51,927£199,411
Return From Rental Income (%)8%8%8%8%9%41%
Total Net Return (%)11%11%15%18%19%74%