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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£69,768£70,815£72,585£74,400£76,631£364,198
Total Expenses£58,096£58,373£58,711£59,056£59,439£293,675
Profit Before Tax£11,672£12,442£13,874£15,343£17,193£70,524
Profit After Tax £9,454£10,078£11,238£12,428£13,926£57,124
Change In Property Value£11£11£22,000£39,271£52,258£113,551
Net Return£9,465£10,089£33,239£51,699£66,184£170,676
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%14%17%45%