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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£93,084£94,480£96,842£99,263£102,241£485,911
Total Expenses£69,036£69,221£69,500£69,786£70,127£347,670
Profit Before Tax£24,048£25,259£27,342£29,477£32,114£138,241
Profit After Tax £19,479£20,460£22,147£23,876£26,013£111,975
Change In Property Value£15£15£29,101£51,945£69,123£150,198
Net Return£19,494£20,474£51,248£75,821£95,136£262,173
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%14%18%50%