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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£77,772£78,939£80,912£82,935£85,423£405,980
Total Expenses£37,550£37,712£37,953£38,199£38,490£189,904
Profit Before Tax£40,222£41,226£42,959£44,736£46,933£216,077
Profit After Tax £32,580£33,393£34,797£36,236£38,015£175,022
Change In Property Value£10,500£10,658£25,241£33,588£38,999£118,985
Net Return£43,080£44,051£60,038£69,824£77,015£294,007
Return From Rental Income (%)14%14%15%16%16%75%
Total Net Return (%)18%19%26%30%33%126%