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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£105,552£107,135£109,814£112,559£115,936£550,996
Total Expenses£50,246£50,451£50,762£51,080£51,460£253,999
Profit Before Tax£55,306£56,685£59,052£61,479£64,475£296,997
Profit After Tax £44,400£45,413£47,153£48,937£51,139£237,043
Change In Property Value£14,250£14,464£34,255£45,584£52,928£161,480
Net Return£58,650£59,877£81,408£94,521£104,067£398,522
Return From Rental Income (%)14%14%15%15%16%74%
Total Net Return (%)18%19%25%29%32%124%