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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£87,744£89,060£91,287£93,569£96,376£458,036
Total Expenses£64,336£64,513£64,779£65,051£65,374£324,053
Profit Before Tax£23,408£24,547£26,508£28,518£31,002£133,982
Profit After Tax £18,961£19,883£21,471£23,099£25,111£108,526
Change In Property Value£47,250£48,904£79,538£91,542£97,034£364,268
Net Return£66,211£68,787£101,010£114,641£122,145£472,794
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)14%14%21%24%25%98%