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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£91,968£93,348£95,681£98,073£101,015£480,085
Total Expenses£76,423£76,784£77,225£77,677£78,178£386,287
Profit Before Tax£15,545£16,564£18,456£20,396£22,837£93,799
Profit After Tax £12,592£13,417£14,949£16,521£18,498£75,977
Change In Property Value£15£15£29,001£51,766£68,886£149,681
Net Return£12,606£13,431£43,950£68,287£87,384£225,658
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%8%13%17%43%