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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£71,592£72,666£74,483£76,345£78,635£373,720
Total Expenses£33,448£33,567£33,759£33,956£34,196£168,927
Profit Before Tax£38,144£39,099£40,723£42,388£44,439£204,793
Profit After Tax £30,897£31,670£32,986£34,334£35,995£165,883
Change In Property Value£13,000£13,260£27,050£35,166£36,924£125,400
Net Return£43,897£44,930£60,036£69,500£72,919£291,282
Return From Rental Income (%)14%15%15%16%17%77%
Total Net Return (%)20%21%28%32%34%135%