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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£63,240£64,505£66,117£67,770£69,465£331,097
Total Expenses£53,950£54,123£54,327£54,536£54,748£271,684
Profit Before Tax£9,290£10,382£11,790£13,234£14,716£59,413
Profit After Tax £7,525£8,409£9,550£10,720£11,920£48,124
Change In Property Value£23,000£23,460£47,858£62,216£71,859£228,394
Net Return£30,525£31,869£57,409£72,936£83,780£276,518
Return From Rental Income (%)1%1%1%1%1%6%
Total Net Return (%)4%4%7%9%10%33%