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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£68,436£69,463£71,199£72,979£75,168£357,245
Total Expenses£50,899£51,048£51,264£51,486£51,748£256,445
Profit Before Tax£17,537£18,415£19,935£21,493£23,421£100,800
Profit After Tax £14,205£14,916£16,147£17,409£18,971£81,648
Change In Property Value£11£11£21,200£37,843£50,358£109,422
Net Return£14,215£14,927£37,348£55,252£69,329£191,070
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%52%