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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£69,036£70,072£71,823£73,619£75,827£360,377
Total Expenses£50,014£50,288£50,622£50,964£51,343£253,231
Profit Before Tax£19,022£19,784£21,201£22,655£24,485£107,146
Profit After Tax £15,408£16,025£17,173£18,350£19,833£86,788
Change In Property Value£27,000£27,810£52,515£60,439£64,066£231,830
Net Return£42,408£43,835£69,688£78,790£83,898£318,618
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)14%14%23%26%28%105%