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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£73,212£74,310£76,168£78,072£80,414£382,177
Total Expenses£60,135£60,424£60,778£61,140£61,541£304,019
Profit Before Tax£13,077£13,886£15,390£16,932£18,873£78,158
Profit After Tax £10,593£11,247£12,466£13,715£15,287£63,308
Change In Property Value£11£11£22,680£40,485£53,873£117,061
Net Return£10,604£11,259£35,146£54,199£69,161£180,369
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%17%46%