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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£53,100£53,897£55,244£56,625£58,324£277,189
Total Expenses£40,240£40,366£40,544£40,726£40,938£202,813
Profit Before Tax£12,860£13,531£14,700£15,899£17,386£74,376
Profit After Tax £10,416£10,960£11,907£12,879£14,082£60,244
Change In Property Value£8£8£16,600£29,632£39,431£85,680
Net Return£10,425£10,968£28,508£42,510£53,514£145,924
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%52%