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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£70,716£71,777£73,571£75,410£77,673£369,147
Total Expenses£58,881£59,161£59,504£59,854£60,241£297,641
Profit Before Tax£11,835£12,615£14,068£15,557£17,431£71,506
Profit After Tax £9,586£10,218£11,395£12,601£14,119£57,920
Change In Property Value£11£11£22,300£39,806£52,971£115,100
Net Return£9,597£10,230£33,695£52,407£67,090£173,020
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%13%17%45%