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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£56,952£57,806£59,251£60,733£62,555£297,297
Total Expenses£39,919£40,016£40,171£40,330£40,523£200,959
Profit Before Tax£17,033£17,790£19,080£20,402£22,032£96,338
Profit After Tax £13,797£14,410£15,455£16,526£17,846£78,034
Change In Property Value£9£9£17,000£30,346£40,381£87,744
Net Return£13,805£14,419£32,455£46,872£58,227£165,778
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)5%5%11%16%20%58%