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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£63,924£64,883£66,505£68,168£70,213£333,692
Total Expenses£52,563£52,817£53,127£53,445£53,796£265,748
Profit Before Tax£11,361£12,066£13,378£14,723£16,416£67,944
Profit After Tax £9,203£9,773£10,836£11,925£13,297£55,035
Change In Property Value£10£10£19,800£35,344£47,032£102,196
Net Return£9,213£9,783£30,636£47,269£60,330£157,231
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%9%14%18%46%