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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£42,660£43,300£44,382£45,492£46,857£222,691
Total Expenses£38,490£38,565£38,684£38,806£38,953£193,499
Profit Before Tax£4,170£4,735£5,698£6,686£7,903£29,192
Profit After Tax £3,378£3,835£4,616£5,415£6,402£23,646
Change In Property Value£21,250£21,781£40,186£51,327£59,073£193,617
Net Return£24,628£25,616£44,802£56,742£65,474£217,263
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)9%9%16%20%23%76%