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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£95,964£97,403£99,839£102,335£105,405£500,945
Total Expenses£71,109£71,299£71,585£71,879£72,228£358,100
Profit Before Tax£24,855£26,105£28,253£30,456£33,176£142,845
Profit After Tax £20,133£21,145£22,885£24,669£26,873£115,704
Change In Property Value£15£15£30,001£53,551£71,261£154,843
Net Return£20,148£21,160£52,886£78,220£98,134£270,547
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%14%18%50%