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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£77,052£78,208£80,163£82,167£84,632£402,222
Total Expenses£53,831£53,959£54,165£54,376£54,633£270,964
Profit Before Tax£23,221£24,249£25,998£27,791£29,999£131,258
Profit After Tax £18,809£19,642£21,059£22,511£24,299£106,319
Change In Property Value£12£12£23,000£41,056£54,634£118,713
Net Return£18,820£19,653£44,059£63,566£78,933£225,032
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)5%5%11%16%20%56%