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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£84,120£85,382£87,516£89,704£92,395£439,118
Total Expenses£62,585£62,757£63,013£63,276£63,588£315,218
Profit Before Tax£21,535£22,625£24,503£26,428£28,808£123,900
Profit After Tax £17,444£18,326£19,848£21,407£23,334£100,359
Change In Property Value£13£13£26,301£46,946£62,472£135,746
Net Return£17,457£18,339£46,148£68,353£85,807£236,104
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%18%50%