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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£93,804£95,211£97,591£100,031£103,032£489,670
Total Expenses£66,925£67,112£67,393£67,681£68,023£337,134
Profit Before Tax£26,879£28,099£30,198£32,350£35,009£152,535
Profit After Tax £21,772£22,760£24,461£26,204£28,357£123,554
Change In Property Value£14£14£28,000£49,981£66,510£144,519
Net Return£21,786£22,774£52,461£76,185£94,867£268,073
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)4%5%10%15%19%53%