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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£61,332£62,252£63,808£65,403£67,366£320,161
Total Expenses£45,824£45,962£46,161£46,364£46,603£230,916
Profit Before Tax£15,508£16,290£17,647£19,039£20,762£89,246
Profit After Tax £12,561£13,195£14,294£15,422£16,817£72,289
Change In Property Value£10£10£19,000£33,916£45,132£98,067
Net Return£12,571£13,204£33,295£49,337£61,950£170,356
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%53%