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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£61,440£62,362£63,921£65,519£67,484£320,725
Total Expenses£46,232£46,370£46,569£46,773£47,012£232,956
Profit Before Tax£15,208£15,991£17,352£18,746£20,472£87,769
Profit After Tax £12,318£12,953£14,055£15,184£16,583£71,093
Change In Property Value£10£10£19,200£34,273£45,607£99,099
Net Return£12,328£12,963£33,255£49,457£62,190£170,193
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%52%