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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£62,496£63,433£65,019£66,645£68,644£326,238
Total Expenses£56,343£56,449£56,618£56,791£57,002£283,203
Profit Before Tax£6,153£6,985£8,401£9,853£11,642£43,034
Profit After Tax £4,984£5,658£6,805£7,981£9,430£34,858
Change In Property Value£13£13£25,001£44,626£59,384£129,036
Net Return£4,996£5,670£31,806£52,607£68,814£163,893
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%1%7%12%16%37%