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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£68,748£70,123£71,876£73,673£75,515£359,935
Total Expenses£61,928£62,077£62,263£62,454£62,648£311,370
Profit Before Tax£6,820£8,046£9,613£11,219£12,866£48,565
Profit After Tax £5,524£6,517£7,787£9,088£10,422£39,337
Change In Property Value£27,500£28,050£57,222£74,389£85,919£273,079
Net Return£33,024£34,567£65,009£83,476£96,341£312,417
Return From Rental Income (%)1%1%1%1%1%4%
Total Net Return (%)3%3%6%8%9%30%