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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£55,944£56,783£58,203£59,658£61,448£292,035
Total Expenses£39,223£39,318£39,471£39,628£39,817£197,457
Profit Before Tax£16,721£17,465£18,732£20,030£21,630£94,578
Profit After Tax £13,544£14,146£15,173£16,224£17,521£76,608
Change In Property Value£8£8£16,700£29,810£39,669£86,196
Net Return£13,552£14,155£31,873£46,035£57,189£162,804
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)5%5%11%16%20%58%