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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£52,944£53,738£55,082£56,459£58,152£276,375
Total Expenses£42,660£42,850£43,089£43,332£43,605£215,536
Profit Before Tax£10,284£10,888£11,993£13,126£14,548£60,839
Profit After Tax £8,330£8,819£9,714£10,632£11,784£49,279
Change In Property Value£8£8£16,400£29,275£38,956£84,647
Net Return£8,338£8,827£26,115£39,907£50,740£133,927
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%9%14%18%49%