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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£80,952£82,166£84,220£86,326£88,916£422,580
Total Expenses£37,756£37,889£38,105£38,327£38,597£190,674
Profit Before Tax£43,196£44,277£46,115£47,999£50,319£231,906
Profit After Tax £34,988£35,864£37,353£38,879£40,735£187,820
Change In Property Value£14,700£14,994£30,588£39,764£41,752£141,798
Net Return£49,688£50,858£67,941£78,643£82,487£329,618
Return From Rental Income (%)14%15%15%16%17%76%
Total Net Return (%)20%21%28%32%34%134%