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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£65,568£66,552£68,215£69,921£72,018£342,274
Total Expenses£49,224£49,368£49,577£49,792£50,044£248,005
Profit Before Tax£16,344£17,183£18,638£20,129£21,974£94,269
Profit After Tax £13,239£13,919£15,097£16,304£17,799£76,358
Change In Property Value£10£10£20,500£36,593£48,695£105,809
Net Return£13,249£13,929£35,597£52,898£66,494£182,167
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%52%