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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£79,800£80,997£83,022£85,097£87,650£416,567
Total Expenses£58,074£58,205£58,418£58,637£58,903£292,236
Profit Before Tax£21,726£22,792£24,604£26,461£28,748£124,331
Profit After Tax £17,598£18,462£19,929£21,433£23,286£100,708
Change In Property Value£13£13£25,001£44,626£59,384£129,036
Net Return£17,611£18,474£44,930£66,059£82,670£229,743
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)4%4%10%15%19%52%