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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£92,004£93,384£95,719£98,112£101,055£480,273
Total Expenses£75,438£75,799£76,241£76,693£77,195£381,367
Profit Before Tax£16,566£17,585£19,477£21,418£23,860£98,906
Profit After Tax £13,418£14,244£15,777£17,349£19,327£80,114
Change In Property Value£14£14£28,501£50,874£67,698£147,101
Net Return£13,432£14,258£44,277£68,222£87,025£227,215
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%13%17%44%