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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£69,768£70,815£72,585£74,400£76,631£364,198
Total Expenses£58,351£58,634£58,977£59,328£59,716£295,006
Profit Before Tax£11,417£12,181£13,608£15,072£16,915£69,192
Profit After Tax £9,248£9,866£11,022£12,208£13,701£56,046
Change In Property Value£11£11£22,000£39,271£52,258£113,551
Net Return£9,259£9,877£33,023£51,479£65,960£169,597
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%13%17%44%