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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£75,792£76,929£78,852£80,823£83,248£395,644
Total Expenses£63,070£63,369£63,735£64,110£64,524£318,808
Profit Before Tax£12,722£13,560£15,117£16,714£18,724£76,836
Profit After Tax £10,305£10,983£12,245£13,538£15,166£62,237
Change In Property Value£12£12£23,900£42,662£56,771£123,358
Net Return£10,317£10,995£36,145£56,201£71,938£185,595
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%13%17%44%