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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£82,500£83,737£85,831£87,977£90,616£430,661
Total Expenses£63,303£63,438£63,658£63,884£64,159£318,443
Profit Before Tax£19,197£20,299£22,172£24,093£26,457£112,219
Profit After Tax £15,549£16,442£17,960£19,515£21,431£90,897
Change In Property Value£13,750£13,888£42,079£57,789£67,613£195,118
Net Return£29,299£30,330£60,039£77,304£89,043£286,015
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)6%6%12%16%18%58%