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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£79,800£80,997£83,022£85,097£87,650£416,567
Total Expenses£59,574£59,739£59,985£60,236£60,534£300,069
Profit Before Tax£20,226£21,258£23,037£24,861£27,116£116,498
Profit After Tax £16,383£17,219£18,660£20,138£21,964£94,363
Change In Property Value£13£13£25,001£44,626£59,384£129,036
Net Return£16,396£17,231£43,660£64,763£81,348£223,399
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%18%51%