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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£66,852£67,855£69,551£71,290£73,429£348,976
Total Expenses£50,146£50,292£50,504£50,722£50,979£252,643
Profit Before Tax£16,706£17,563£19,047£20,568£22,450£96,334
Profit After Tax £13,532£14,226£15,428£16,660£18,184£78,030
Change In Property Value£10£10£20,900£37,307£49,645£107,874
Net Return£13,543£14,236£36,328£53,967£67,830£185,904
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%52%