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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£66,960£67,964£69,664£71,405£73,547£349,540
Total Expenses£55,034£55,300£55,624£55,956£56,324£278,239
Profit Before Tax£11,926£12,664£14,039£15,449£17,223£71,302
Profit After Tax £9,660£10,258£11,372£12,513£13,951£57,754
Change In Property Value£10£10£20,740£37,022£49,265£107,048
Net Return£9,670£10,269£32,112£49,535£63,216£164,802
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%9%14%18%46%