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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£50,400£51,156£52,435£53,746£55,358£263,095
Total Expenses£35,606£35,728£35,898£36,073£36,277£179,583
Profit Before Tax£14,794£15,428£16,536£17,672£19,081£83,512
Profit After Tax £11,983£12,497£13,395£14,315£15,455£67,645
Change In Property Value£7£7£14,400£25,705£34,205£74,325
Net Return£11,990£12,504£27,795£40,019£49,661£141,969
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)5%5%12%17%21%59%