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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£72,504£73,592£75,431£77,317£79,637£378,481
Total Expenses£53,805£53,960£54,187£54,420£54,694£271,066
Profit Before Tax£18,699£19,631£21,244£22,898£24,942£107,414
Profit After Tax £15,146£15,901£17,208£18,547£20,203£87,006
Change In Property Value£11£11£22,460£40,092£53,351£115,926
Net Return£15,157£15,913£39,668£58,639£73,554£202,931
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%52%