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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£65,004£65,979£67,629£69,319£71,399£339,330
Total Expenses£58,094£58,238£58,446£58,659£58,909£292,345
Profit Before Tax£6,910£7,741£9,183£10,661£12,490£46,985
Profit After Tax £5,597£6,271£7,438£8,635£10,117£38,058
Change In Property Value£13£13£25,001£44,626£59,384£129,036
Net Return£5,609£6,283£32,439£53,261£69,501£167,093
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)1%1%7%12%16%38%