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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£74,892£76,015£77,916£79,864£82,260£390,946
Total Expenses£61,502£61,798£62,160£62,530£62,940£310,931
Profit Before Tax£13,390£14,217£15,756£17,334£19,320£80,016
Profit After Tax £10,846£11,516£12,762£14,040£15,649£64,813
Change In Property Value£12£12£23,200£41,413£55,109£119,745
Net Return£10,857£11,527£35,963£55,453£70,757£184,558
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%17%45%