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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£75,216£76,344£78,253£80,209£82,615£392,638
Total Expenses£61,765£62,062£62,426£62,797£63,209£312,259
Profit Before Tax£13,451£14,282£15,827£17,412£19,407£80,379
Profit After Tax £10,895£11,568£12,820£14,104£15,719£65,107
Change In Property Value£12£12£23,300£41,591£55,346£120,261
Net Return£10,907£11,580£36,121£55,695£71,066£185,368
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%17%45%