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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£80,004£81,204£83,234£85,315£87,874£417,632
Total Expenses£61,578£61,744£61,990£62,242£62,540£310,094
Profit Before Tax£18,426£19,460£21,244£23,073£25,334£107,538
Profit After Tax £14,925£15,763£17,208£18,689£20,521£87,106
Change In Property Value£13£13£26,001£46,411£61,760£134,197
Net Return£14,938£15,776£43,208£65,100£82,280£221,303
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)3%3%9%14%18%48%