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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£72,792£73,884£75,731£77,624£79,953£379,984
Total Expenses£63,324£63,445£63,640£63,841£64,084£318,334
Profit Before Tax£9,468£10,439£12,091£13,784£15,869£61,650
Profit After Tax £7,669£8,456£9,793£11,165£12,854£49,936
Change In Property Value£14£14£28,001£49,981£66,510£144,520
Net Return£7,683£8,470£37,794£61,146£79,364£194,456
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%12%16%39%