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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£78,372£79,548£81,536£83,575£86,082£409,112
Total Expenses£59,431£59,595£59,836£60,084£60,377£299,323
Profit Before Tax£18,941£19,953£21,700£23,491£25,704£109,789
Profit After Tax £15,342£16,162£17,577£19,027£20,821£88,929
Change In Property Value£31,250£32,031£59,098£75,481£86,872£284,731
Net Return£46,592£48,193£76,675£94,508£107,692£373,661
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)11%11%17%21%24%84%