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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£83,100£84,346£86,455£88,617£91,275£433,793
Total Expenses£61,848£62,018£62,272£62,532£62,841£311,512
Profit Before Tax£21,252£22,328£24,183£26,084£28,434£122,282
Profit After Tax £17,214£18,086£19,588£21,128£23,032£99,048
Change In Property Value£13£13£25,981£46,375£61,712£134,094
Net Return£17,227£18,099£45,569£67,503£84,744£233,142
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%18%50%