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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£62,304£63,239£64,820£66,440£68,433£325,235
Total Expenses£51,248£51,496£51,799£52,108£52,451£259,102
Profit Before Tax£11,056£11,743£13,021£14,332£15,982£66,133
Profit After Tax £8,956£9,511£10,547£11,609£12,945£53,568
Change In Property Value£10£10£19,300£34,451£45,845£99,616
Net Return£8,965£9,521£29,847£46,060£58,790£153,183
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%9%14%18%47%