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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,404£44,055£45,156£46,285£47,674£226,575
Total Expenses£37,089£37,200£37,353£37,509£37,691£186,841
Profit Before Tax£6,315£6,855£7,804£8,776£9,983£39,733
Profit After Tax £5,116£5,553£6,321£7,108£8,086£32,184
Change In Property Value£23,250£23,948£45,221£52,045£55,168£199,631
Net Return£28,366£29,500£51,542£59,154£63,254£231,815
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)11%11%20%23%24%89%