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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£82,524£83,762£85,856£88,002£90,642£430,786
Total Expenses£61,433£61,603£61,855£62,114£62,420£309,426
Profit Before Tax£21,091£22,159£24,001£25,888£28,222£121,361
Profit After Tax £17,084£17,949£19,440£20,970£22,860£98,302
Change In Property Value£13£13£25,801£46,054£61,285£133,165
Net Return£17,096£17,962£45,241£67,024£84,144£231,467
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%18%51%