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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£77,064£78,220£80,175£82,180£84,645£402,285
Total Expenses£57,059£57,220£57,459£57,703£57,992£287,432
Profit Before Tax£20,005£21,000£22,717£24,477£26,653£114,852
Profit After Tax £16,204£17,010£18,401£19,826£21,589£93,030
Change In Property Value£12£12£23,870£42,609£56,700£123,203
Net Return£16,216£17,022£42,271£62,435£78,289£216,234
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%52%