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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£76,608£77,757£79,701£81,694£84,144£399,904
Total Expenses£57,271£57,432£57,669£57,912£58,200£288,484
Profit Before Tax£19,337£20,325£22,032£23,781£25,944£111,420
Profit After Tax £15,663£16,464£17,846£19,263£21,015£90,251
Change In Property Value£12£12£24,000£42,841£57,009£123,874
Net Return£15,675£16,476£41,846£62,104£78,024£214,125
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%18%51%