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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£62,736£63,677£65,269£66,901£68,908£327,490
Total Expenses£56,367£56,473£56,643£56,817£57,028£283,329
Profit Before Tax£6,369£7,204£8,626£10,084£11,879£44,162
Profit After Tax £5,159£5,835£6,987£8,168£9,622£35,771
Change In Property Value£31,250£32,031£59,098£75,481£86,872£284,731
Net Return£36,409£37,867£66,085£83,649£96,494£320,502
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)8%9%15%19%22%72%