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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£57,528£58,391£59,851£61,347£63,187£300,304
Total Expenses£41,762£41,992£42,272£42,559£42,877£211,463
Profit Before Tax£15,766£16,399£17,578£18,788£20,311£88,841
Profit After Tax £12,770£13,283£14,238£15,218£16,452£71,961
Change In Property Value£22,500£23,175£43,762£50,366£53,388£193,192
Net Return£35,270£36,458£58,000£65,584£69,840£265,153
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%15%23%26%28%106%