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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,920£44,579£45,693£46,836£48,241£229,268
Total Expenses£39,608£39,685£39,807£39,932£40,084£199,116
Profit Before Tax£4,312£4,894£5,886£6,903£8,157£30,153
Profit After Tax £3,493£3,964£4,768£5,592£6,607£24,424
Change In Property Value£21,875£22,422£41,368£52,837£60,810£199,312
Net Return£25,368£26,386£46,136£58,428£67,417£223,736
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)9%9%16%20%23%76%