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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£70,404£71,460£73,247£75,078£77,330£367,518
Total Expenses£52,683£52,835£53,056£53,283£53,551£265,408
Profit Before Tax£17,721£18,626£20,190£21,795£23,779£102,111
Profit After Tax £14,354£15,087£16,354£17,654£19,261£82,710
Change In Property Value£11£11£22,000£39,271£52,258£113,551
Net Return£14,365£15,098£38,355£56,924£71,519£196,261
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%51%