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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£58,572£59,451£60,937£62,460£64,334£305,754
Total Expenses£50,111£50,245£50,437£50,633£50,863£252,288
Profit Before Tax£8,461£9,206£10,500£11,828£13,471£53,466
Profit After Tax £6,853£7,457£8,505£9,580£10,912£43,307
Change In Property Value£11£11£21,300£38,021£50,595£109,938
Net Return£6,864£7,467£29,806£47,602£61,507£153,246
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%8%13%17%42%