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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£63,420£64,371£65,981£67,630£69,659£331,061
Total Expenses£52,859£53,112£53,419£53,734£54,083£267,208
Profit Before Tax£10,561£11,260£12,561£13,896£15,576£63,853
Profit After Tax £8,554£9,120£10,175£11,255£12,616£51,721
Change In Property Value£10£10£20,000£35,701£47,507£103,229
Net Return£8,564£9,130£30,175£46,956£60,124£154,950
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%45%