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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£55,272£56,101£57,504£58,941£60,709£288,527
Total Expenses£38,759£38,853£39,004£39,159£39,347£195,123
Profit Before Tax£16,513£17,248£18,499£19,782£21,363£93,404
Profit After Tax £13,375£13,971£14,984£16,023£17,304£75,658
Change In Property Value£8£8£16,500£29,453£39,194£85,164
Net Return£13,384£13,979£31,485£45,477£56,497£160,821
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)5%5%11%16%20%58%