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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£60,300£61,204£62,735£64,303£66,232£314,774
Total Expenses£42,238£42,339£42,503£42,671£42,875£212,626
Profit Before Tax£18,063£18,865£20,231£21,632£23,357£102,148
Profit After Tax £14,631£15,281£16,387£17,522£18,920£82,740
Change In Property Value£9£9£18,000£32,131£42,757£92,906
Net Return£14,640£15,290£34,388£49,653£61,676£175,646
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)5%5%11%16%20%58%