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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£88,800£90,132£92,385£94,695£97,536£463,548
Total Expenses£70,925£71,208£71,573£71,946£72,369£358,020
Profit Before Tax£17,875£18,924£20,813£22,749£25,167£105,528
Profit After Tax £14,479£15,329£16,858£18,426£20,385£85,477
Change In Property Value£14£14£28,001£49,981£66,510£144,520
Net Return£14,493£15,343£44,859£68,407£86,896£229,997
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%9%14%17%46%