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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£92,628£94,481£96,843£99,264£101,745£484,960
Total Expenses£48,954£49,185£49,464£49,750£50,041£247,396
Profit Before Tax£43,674£45,295£47,378£49,513£51,704£237,564
Profit After Tax £35,376£36,689£38,376£40,106£41,752£192,299
Change In Property Value£19,000£19,380£39,535£51,396£59,362£188,673
Net Return£54,376£56,069£77,911£91,501£101,115£380,972
Return From Rental Income (%)5%6%6%6%6%29%
Total Net Return (%)8%9%12%14%15%58%