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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£70,080£71,131£72,909£74,732£76,974£365,827
Total Expenses£52,452£52,603£52,824£53,050£53,317£264,247
Profit Before Tax£17,628£18,528£20,085£21,682£23,657£101,580
Profit After Tax £14,279£15,008£16,269£17,562£19,162£82,280
Change In Property Value£11£11£21,900£39,092£52,021£113,035
Net Return£14,290£15,019£38,170£56,655£71,183£195,315
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%51%