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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£72,504£73,592£75,431£77,317£79,637£378,481
Total Expenses£59,556£59,843£60,194£60,553£60,950£301,096
Profit Before Tax£12,948£13,748£15,237£16,765£18,687£77,385
Profit After Tax £10,488£11,136£12,342£13,579£15,136£62,681
Change In Property Value£11£11£22,460£40,092£53,351£115,926
Net Return£10,499£11,147£34,803£53,671£68,487£178,607
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%17%46%