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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£60,252£61,156£62,685£64,252£66,179£314,524
Total Expenses£50,241£50,482£50,775£51,075£51,407£253,980
Profit Before Tax£10,011£10,674£11,910£13,177£14,773£60,544
Profit After Tax £8,109£8,646£9,647£10,673£11,966£49,040
Change In Property Value£10£10£19,000£33,916£45,132£98,067
Net Return£8,118£8,655£28,647£44,589£57,098£147,108
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%46%