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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£66,000£66,990£68,665£70,381£72,493£344,529
Total Expenses£56,210£56,355£56,565£56,781£57,035£282,946
Profit Before Tax£9,790£10,635£12,099£13,600£15,458£61,583
Profit After Tax £7,930£8,614£9,800£11,016£12,521£49,882
Change In Property Value£12£12£24,000£42,841£57,009£123,874
Net Return£7,942£8,626£33,801£53,857£69,530£173,756
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%8%13%16%41%