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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£54,936£55,760£57,154£58,583£60,340£286,773
Total Expenses£38,527£38,621£38,771£38,925£39,111£193,956
Profit Before Tax£16,409£17,139£18,383£19,658£21,229£92,818
Profit After Tax £13,291£13,883£14,890£15,923£17,195£75,182
Change In Property Value£8£8£16,400£29,275£38,956£84,647
Net Return£13,299£13,891£31,290£45,197£56,152£159,830
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)5%5%11%16%20%58%