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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£62,520£63,458£65,044£66,670£68,670£326,363
Total Expenses£51,886£52,135£52,438£52,749£53,093£262,300
Profit Before Tax£10,635£11,323£12,606£13,921£15,577£64,063
Profit After Tax £8,614£9,172£10,211£11,276£12,618£51,891
Change In Property Value£10£10£19,600£34,987£46,557£101,164
Net Return£8,624£9,182£29,811£46,263£59,175£153,055
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%46%