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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£90,396£91,752£94,046£96,397£99,289£471,879
Total Expenses£71,122£71,408£71,777£72,156£72,584£359,047
Profit Before Tax£19,274£20,344£22,268£24,241£26,704£112,833
Profit After Tax £15,612£16,479£18,037£19,635£21,630£91,394
Change In Property Value£14£14£28,001£49,981£66,510£144,520
Net Return£15,626£16,493£46,038£69,616£88,141£235,914
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%9%14%18%47%