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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£61,980£62,910£64,482£66,095£68,077£323,544
Total Expenses£43,397£43,502£43,670£43,842£44,051£218,462
Profit Before Tax£18,583£19,408£20,813£22,252£24,026£105,082
Profit After Tax £15,052£15,720£16,858£18,024£19,461£85,116
Change In Property Value£9£9£18,500£33,023£43,944£95,486
Net Return£15,061£15,730£35,359£51,048£63,406£180,603
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)5%5%11%16%20%58%