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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£57,204£58,062£59,514£61,001£62,831£298,613
Total Expenses£42,634£42,766£42,954£43,147£43,373£214,875
Profit Before Tax£14,570£15,296£16,559£17,854£19,459£83,738
Profit After Tax £11,801£12,390£13,413£14,462£15,762£67,828
Change In Property Value£9£9£17,600£31,417£41,807£90,841
Net Return£11,810£12,398£31,013£45,879£57,568£158,669
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)4%4%10%15%19%54%