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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£94,440£95,857£98,253£100,709£103,731£492,990
Total Expenses£45,168£45,355£45,638£45,928£46,272£228,361
Profit Before Tax£49,272£50,501£52,615£54,782£57,458£264,629
Profit After Tax £39,911£40,868£42,422£44,015£45,982£213,197
Change In Property Value£12,750£12,941£30,649£40,785£47,356£144,482
Net Return£52,661£53,810£73,071£84,800£93,338£357,679
Return From Rental Income (%)14%14%15%15%16%75%
Total Net Return (%)18%19%26%30%33%125%