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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£61,332£62,252£63,808£65,403£67,366£320,161
Total Expenses£50,458£50,703£51,001£51,306£51,644£255,113
Profit Before Tax£10,874£11,549£12,807£14,097£15,722£65,049
Profit After Tax £8,808£9,355£10,374£11,419£12,735£52,689
Change In Property Value£10£10£19,000£33,916£45,132£98,067
Net Return£8,817£9,364£29,374£45,334£57,867£150,756
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%9%14%18%47%