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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£63,336£64,286£65,893£67,541£69,567£330,622
Total Expenses£47,612£47,753£47,957£48,165£48,410£239,897
Profit Before Tax£15,724£16,533£17,937£19,375£21,156£90,726
Profit After Tax £12,737£13,392£14,529£15,694£17,137£73,488
Change In Property Value£10£10£19,800£35,344£47,032£102,196
Net Return£12,746£13,402£34,329£51,038£64,169£175,684
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%52%