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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£93,624£95,028£97,404£99,839£102,834£488,730
Total Expenses£68,891£69,078£69,358£69,645£69,988£346,960
Profit Before Tax£24,733£25,951£28,046£30,194£32,847£141,770
Profit After Tax £20,034£21,020£22,717£24,457£26,606£114,834
Change In Property Value£15£15£29,001£51,766£68,886£149,681
Net Return£20,048£21,035£51,718£76,223£95,492£264,515
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%18%51%