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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£101,172£102,690£105,257£107,888£111,125£528,132
Total Expenses£46,126£46,290£46,557£46,831£47,165£232,970
Profit Before Tax£55,046£56,400£58,700£61,057£63,959£295,162
Profit After Tax £44,209£45,204£46,894£48,627£50,760£235,694
Change In Property Value£26,850£27,656£52,223£60,104£63,710£230,542
Net Return£71,059£72,859£99,117£108,731£114,470£466,236
Return From Rental Income (%)15%15%16%16%17%78%
Total Net Return (%)24%24%33%36%38%155%