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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£62,568£63,507£65,094£66,722£68,723£326,613
Total Expenses£51,458£51,707£52,011£52,322£52,666£260,164
Profit Before Tax£11,110£11,799£13,083£14,400£16,057£66,449
Profit After Tax £8,999£9,558£10,597£11,664£13,006£53,824
Change In Property Value£10£10£19,380£34,594£46,035£100,028
Net Return£9,009£9,567£29,978£46,258£59,041£153,852
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%9%14%18%47%