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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£59,028£59,913£61,411£62,947£64,835£308,134
Total Expenses£42,341£42,475£42,668£42,865£43,097£213,446
Profit Before Tax£16,687£17,438£18,743£20,081£21,738£94,688
Profit After Tax £13,517£14,125£15,182£16,266£17,608£76,697
Change In Property Value£26,040£26,821£50,647£58,291£61,788£223,587
Net Return£39,557£40,946£65,829£74,556£79,396£300,284
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%14%23%26%27%103%