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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£78,396£79,572£81,561£83,600£86,108£409,238
Total Expenses£58,441£58,605£58,847£59,095£59,388£294,376
Profit Before Tax£19,955£20,967£22,714£24,506£26,720£114,861
Profit After Tax £16,163£16,983£18,399£19,849£21,643£93,038
Change In Property Value£12£12£24,500£43,733£58,197£126,455
Net Return£16,175£16,995£42,899£63,583£79,840£219,493
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%18%51%