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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£66,648£67,648£69,339£71,072£73,205£347,912
Total Expenses£56,877£57,142£57,465£57,795£58,162£287,441
Profit Before Tax£9,771£10,506£11,874£13,277£15,043£60,470
Profit After Tax £7,914£8,510£9,618£10,754£12,185£48,981
Change In Property Value£11£11£21,700£38,735£51,546£112,003
Net Return£7,925£8,521£31,318£49,490£63,730£160,984
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%8%13%17%43%