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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£100,500£102,008£104,558£107,172£110,387£524,624
Total Expenses£71,563£71,759£72,057£72,362£72,727£360,468
Profit Before Tax£28,938£30,248£32,500£34,809£37,660£164,155
Profit After Tax £23,439£24,501£26,325£28,195£30,505£132,966
Change In Property Value£15£15£30,001£53,551£71,261£154,843
Net Return£23,454£24,516£56,326£81,746£101,766£287,809
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)4%5%10%15%19%53%