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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£74,352£75,467£77,354£79,288£81,666£388,128
Total Expenses£34,716£34,839£35,038£35,243£35,491£175,327
Profit Before Tax£39,636£40,628£42,316£44,045£46,175£212,801
Profit After Tax £32,105£32,909£34,276£35,677£37,402£172,369
Change In Property Value£13,500£13,770£28,091£36,518£38,344£130,223
Net Return£45,605£46,679£62,367£72,195£75,746£302,591
Return From Rental Income (%)14%15%15%16%17%77%
Total Net Return (%)20%21%28%32%34%135%