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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£95,556£96,989£99,414£101,899£104,956£498,815
Total Expenses£78,331£78,705£79,164£79,633£80,153£395,985
Profit Before Tax£17,225£18,284£20,250£22,267£24,803£102,830
Profit After Tax £13,953£14,810£16,403£18,036£20,091£83,292
Change In Property Value£15£15£29,601£52,837£70,311£152,778
Net Return£13,967£14,825£46,003£70,873£90,402£236,070
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%13%17%44%