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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,812£47,514£48,702£49,920£51,417£244,365
Total Expenses£38,627£38,816£39,046£39,281£39,542£195,312
Profit Before Tax£8,185£8,698£9,656£10,638£11,875£49,053
Profit After Tax £6,630£7,046£7,821£8,617£9,619£39,733
Change In Property Value£7£7£14,500£25,883£34,443£74,841
Net Return£6,637£7,053£22,322£34,500£44,062£114,574
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%9%14%18%47%