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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,096£39,682£40,675£41,691£42,942£204,086
Total Expenses£28,723£28,827£28,970£29,115£29,283£144,918
Profit Before Tax£10,373£10,855£11,705£12,576£13,659£59,169
Profit After Tax £8,402£8,793£9,481£10,187£11,064£47,927
Change In Property Value£6£6£11,500£20,528£27,317£59,356
Net Return£8,408£8,798£20,981£30,715£38,381£107,283
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)4%5%11%16%20%57%