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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£52,800£53,592£54,932£56,305£57,994£275,623
Total Expenses£29,101£29,226£29,403£29,585£29,796£147,112
Profit Before Tax£23,699£24,366£25,528£26,721£28,198£128,511
Profit After Tax £19,196£19,736£20,678£21,644£22,840£104,094
Change In Property Value£6£6£11,000£19,635£26,129£56,776
Net Return£19,201£19,742£31,678£41,279£48,970£160,870
Return From Rental Income (%)11%11%11%12%13%58%
Total Net Return (%)11%11%18%23%27%89%