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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£66,984£67,989£69,688£71,431£73,574£349,666
Total Expenses£55,556£55,822£56,147£56,479£56,847£280,851
Profit Before Tax£11,428£12,167£13,542£14,952£16,727£68,815
Profit After Tax £9,257£9,855£10,969£12,111£13,549£55,740
Change In Property Value£11£11£21,000£37,486£49,883£108,390
Net Return£9,267£9,865£31,969£49,597£63,432£164,130
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%45%