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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£61,416£62,337£63,896£65,493£67,458£320,600
Total Expenses£46,230£46,368£46,567£46,770£47,009£232,943
Profit Before Tax£15,186£15,970£17,329£18,723£20,449£87,657
Profit After Tax £12,301£12,935£14,037£15,166£16,563£71,002
Change In Property Value£10£10£19,200£34,273£45,607£99,099
Net Return£12,311£12,945£33,237£49,438£62,171£170,101
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%52%