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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,232£41,850£42,897£43,969£45,288£215,237
Total Expenses£32,705£32,813£32,961£33,112£33,287£164,878
Profit Before Tax£8,527£9,037£9,936£10,857£12,002£50,358
Profit After Tax £6,907£7,320£8,048£8,794£9,721£40,790
Change In Property Value£7£7£13,400£23,919£31,830£69,163
Net Return£6,913£7,327£21,448£32,714£41,551£109,953
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%15%19%49%