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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£58,044£58,915£60,388£61,897£63,754£302,998
Total Expenses£43,472£43,605£43,796£43,990£44,219£219,082
Profit Before Tax£14,572£15,309£16,592£17,907£19,535£83,915
Profit After Tax £11,803£12,401£13,440£14,505£15,824£67,971
Change In Property Value£9£9£17,980£32,095£42,709£92,802
Net Return£11,812£12,410£31,420£46,599£58,533£160,774
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%53%