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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£90,864£92,227£94,533£96,896£99,803£474,322
Total Expenses£42,318£42,466£42,707£42,955£43,256£213,702
Profit Before Tax£48,546£49,761£51,825£53,941£56,547£260,620
Profit After Tax £39,322£40,306£41,842£43,397£45,312£210,179
Change In Property Value£16,500£16,830£34,333£44,633£46,865£159,161
Net Return£55,822£57,136£76,175£88,030£92,177£369,340
Return From Rental Income (%)14%15%15%16%16%76%
Total Net Return (%)20%21%27%32%33%133%