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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£66,900£67,903£69,601£71,341£73,481£349,227
Total Expenses£44,199£44,345£44,558£44,776£45,033£222,912
Profit Before Tax£22,701£23,558£25,043£26,565£28,449£126,315
Profit After Tax £18,388£19,082£20,285£21,518£23,043£102,316
Change In Property Value£26,850£27,656£52,223£60,104£63,710£230,542
Net Return£45,238£46,738£72,508£81,621£86,753£332,857
Return From Rental Income (%)6%6%7%7%8%34%
Total Net Return (%)15%15%24%27%29%110%