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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£71,028£72,093£73,896£75,743£78,015£370,776
Total Expenses£58,347£58,629£58,972£59,324£59,713£294,985
Profit Before Tax£12,681£13,465£14,924£16,419£18,302£75,791
Profit After Tax £10,271£10,906£12,088£13,300£14,825£61,390
Change In Property Value£11£11£22,000£39,271£52,258£113,551
Net Return£10,282£10,917£34,088£52,571£67,083£174,942
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%46%