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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,536£38,099£39,052£40,028£41,229£195,943
Total Expenses£34,010£34,078£34,184£34,292£34,423£170,986
Profit Before Tax£3,526£4,021£4,868£5,736£6,806£24,957
Profit After Tax £2,856£3,257£3,943£4,646£5,513£20,215
Change In Property Value£18,750£19,219£35,459£45,289£52,123£170,839
Net Return£21,606£22,476£39,402£49,934£57,636£191,054
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)9%9%16%20%23%76%