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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£82,596£83,835£85,931£88,079£90,721£431,162
Total Expenses£64,305£64,440£64,660£64,886£65,161£323,452
Profit Before Tax£18,291£19,395£21,270£23,193£25,560£107,710
Profit After Tax £14,816£15,710£17,229£18,786£20,704£87,245
Change In Property Value£14£14£28,001£49,981£66,510£144,520
Net Return£14,830£15,724£45,230£68,767£87,214£231,765
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%9%14%17%46%