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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£76,104£77,246£79,177£81,156£83,591£397,273
Total Expenses£63,329£63,630£63,997£64,373£64,790£320,120
Profit Before Tax£12,775£13,615£15,179£16,783£18,801£77,153
Profit After Tax £10,347£11,029£12,295£13,594£15,229£62,494
Change In Property Value£12£12£23,999£42,839£57,007£123,869
Net Return£10,359£11,041£36,295£56,433£72,235£186,363
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%13%17%44%