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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£65,328£66,308£67,966£69,665£71,755£341,021
Total Expenses£45,716£45,825£46,002£46,183£46,402£230,129
Profit Before Tax£19,612£20,483£21,964£23,482£25,352£110,892
Profit After Tax £15,886£16,591£17,791£19,020£20,535£89,823
Change In Property Value£10£10£19,500£34,808£46,320£100,648
Net Return£15,896£16,601£37,291£53,829£66,855£190,471
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)5%5%11%16%20%57%