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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£63,516£64,469£66,080£67,732£69,764£331,562
Total Expenses£47,729£47,870£48,074£48,284£48,529£240,487
Profit Before Tax£15,787£16,598£18,006£19,449£21,235£91,075
Profit After Tax £12,787£13,445£14,585£15,754£17,200£73,771
Change In Property Value£10£10£19,850£35,433£47,151£102,454
Net Return£12,797£13,455£34,435£51,187£64,352£176,225
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%52%