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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£80,544£81,752£83,796£85,891£88,468£420,451
Total Expenses£60,005£60,172£60,419£60,673£60,973£302,242
Profit Before Tax£20,539£21,580£23,377£25,218£27,495£118,208
Profit After Tax £16,636£17,480£18,935£20,427£22,271£95,749
Change In Property Value£13£13£25,181£44,947£59,812£129,965
Net Return£16,649£17,492£44,116£65,374£82,082£225,713
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%18%51%