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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£75,000£76,125£78,028£79,979£82,378£391,510
Total Expenses£69,013£69,171£69,404£69,643£69,926£347,157
Profit Before Tax£5,988£6,954£8,624£10,336£12,452£44,353
Profit After Tax £4,850£5,633£6,985£8,372£10,086£35,926
Change In Property Value£15£15£30,001£53,551£71,261£154,843
Net Return£4,865£5,648£36,986£61,923£81,348£190,769
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%1%7%11%15%35%