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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£63,120£64,067£65,668£67,310£69,329£329,495
Total Expenses£47,461£47,602£47,805£48,013£48,258£239,139
Profit Before Tax£15,659£16,465£17,863£19,297£21,072£90,356
Profit After Tax £12,684£13,336£14,469£15,631£17,068£73,188
Change In Property Value£10£10£19,735£35,228£46,878£101,861
Net Return£12,693£13,346£34,205£50,858£63,946£175,049
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%52%