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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£64,248£65,212£66,842£68,513£70,568£335,383
Total Expenses£52,825£53,081£53,393£53,712£54,065£267,076
Profit Before Tax£11,423£12,131£13,449£14,801£16,503£68,307
Profit After Tax £9,252£9,826£10,894£11,989£13,368£55,329
Change In Property Value£10£10£19,900£35,522£47,270£102,712
Net Return£9,262£9,836£30,794£47,511£60,638£158,041
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%9%14%18%46%