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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£76,548£77,696£79,639£81,630£84,078£399,591
Total Expenses£35,729£35,855£36,060£36,270£36,526£180,441
Profit Before Tax£40,819£41,841£43,578£45,359£47,553£219,150
Profit After Tax £33,063£33,891£35,299£36,741£38,518£177,512
Change In Property Value£13,900£14,178£28,923£37,600£39,480£134,081
Net Return£46,963£48,069£64,222£74,341£77,998£311,593
Return From Rental Income (%)14%15%15%16%17%77%
Total Net Return (%)20%21%28%32%34%134%