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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£92,136£93,518£95,856£98,252£101,200£480,962
Total Expenses£82,426£82,879£83,408£83,948£84,535£417,195
Profit Before Tax£9,710£10,639£12,448£14,305£16,665£63,767
Profit After Tax £7,865£8,617£10,083£11,587£13,499£51,651
Change In Property Value£15£15£30,001£53,551£71,261£154,843
Net Return£7,880£8,632£40,084£65,138£84,760£206,494
Return From Rental Income (%)1%2%2%2%2%10%
Total Net Return (%)1%2%7%12%16%38%