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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£80,400£81,606£83,646£85,737£88,309£419,699
Total Expenses£56,150£56,282£56,497£56,717£56,985£282,631
Profit Before Tax£24,250£25,324£27,149£29,020£31,325£137,068
Profit After Tax £19,643£20,512£21,991£23,506£25,373£111,025
Change In Property Value£12£12£24,000£42,841£57,009£123,874
Net Return£19,655£20,524£45,991£66,347£82,382£234,899
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)5%5%11%16%20%56%