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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£56,100£56,941£58,365£59,824£61,619£292,850
Total Expenses£40,342£40,472£40,657£40,847£41,069£203,388
Profit Before Tax£15,758£16,469£17,708£18,977£20,550£89,462
Profit After Tax £12,764£13,340£14,343£15,371£16,645£72,464
Change In Property Value£8£8£16,500£29,453£39,194£85,164
Net Return£12,772£13,349£30,844£44,824£55,839£157,628
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)5%5%11%16%20%57%