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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£81,000£82,215£84,270£86,377£88,968£422,831
Total Expenses£62,161£62,294£62,511£62,732£63,002£312,700
Profit Before Tax£18,839£19,921£21,760£23,645£25,966£110,131
Profit After Tax £15,259£16,136£17,625£19,152£21,033£89,206
Change In Property Value£13,500£13,635£41,314£56,738£66,383£191,570
Net Return£28,759£29,771£58,940£75,890£87,416£280,776
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)6%6%12%16%18%58%