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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£67,200£68,208£69,913£71,661£73,811£350,793
Total Expenses£36,453£36,600£36,813£37,032£37,289£184,187
Profit Before Tax£30,747£31,608£33,100£34,629£36,521£166,606
Profit After Tax £24,905£25,603£26,811£28,050£29,582£134,951
Change In Property Value£7£7£13,980£24,955£33,208£72,157
Net Return£24,912£25,610£40,791£53,005£62,790£207,108
Return From Rental Income (%)11%11%11%12%13%58%
Total Net Return (%)11%11%17%23%27%89%