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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£93,552£94,955£97,329£99,762£102,755£488,354
Total Expenses£77,731£78,098£78,547£79,006£79,516£392,898
Profit Before Tax£15,821£16,857£18,782£20,756£23,239£95,456
Profit After Tax £12,815£13,655£15,214£16,812£18,824£77,320
Change In Property Value£15£15£29,501£52,659£70,073£152,262
Net Return£12,830£13,669£44,714£69,471£88,897£229,582
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%8%13%17%43%