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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£73,200£74,298£76,155£78,059£80,401£382,114
Total Expenses£55,430£55,551£55,748£55,949£56,194£278,872
Profit Before Tax£17,770£18,747£20,408£22,110£24,207£103,242
Profit After Tax £14,394£15,185£16,530£17,909£19,608£83,626
Change In Property Value£42,000£43,470£70,701£81,370£86,252£323,794
Net Return£56,394£58,655£87,231£99,280£105,860£407,419
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%14%21%24%25%96%