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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£68,844£70,221£71,976£73,776£75,620£360,437
Total Expenses£33,681£33,865£34,083£34,307£34,534£170,471
Profit Before Tax£35,163£36,356£37,893£39,469£41,086£189,966
Profit After Tax £28,482£29,448£30,693£31,970£33,280£153,872
Change In Property Value£12,500£12,750£26,010£33,813£39,054£124,127
Net Return£40,982£42,198£56,703£65,783£72,334£277,999
Return From Rental Income (%)7%7%8%8%8%38%
Total Net Return (%)10%11%14%16%18%69%