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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£73,596£74,700£76,567£78,482£80,836£384,181
Total Expenses£54,986£55,142£55,372£55,607£55,885£276,993
Profit Before Tax£18,610£19,558£21,195£22,874£24,951£107,188
Profit After Tax £15,074£15,842£17,168£18,528£20,210£86,823
Change In Property Value£12£12£23,000£41,056£54,634£118,713
Net Return£15,086£15,853£40,169£59,584£74,844£205,535
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%51%