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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,728£44,384£45,494£46,631£48,030£228,266
Total Expenses£37,914£38,026£38,180£38,338£38,520£190,978
Profit Before Tax£5,814£6,358£7,314£8,293£9,510£37,288
Profit After Tax £4,709£5,150£5,924£6,718£7,703£30,203
Change In Property Value£15,900£16,218£33,085£43,010£45,161£153,373
Net Return£20,609£21,368£39,009£49,728£52,863£183,577
Return From Rental Income (%)2%2%2%3%3%11%
Total Net Return (%)8%8%15%19%20%69%