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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,128£37,685£38,627£39,593£40,781£193,813
Total Expenses£29,364£29,485£29,640£29,799£29,978£148,266
Profit Before Tax£7,764£8,200£8,987£9,794£10,802£45,547
Profit After Tax £6,289£6,642£7,279£7,933£8,750£36,893
Change In Property Value£6£6£11,500£20,528£27,317£59,356
Net Return£6,295£6,648£18,780£28,461£36,067£96,250
Return From Rental Income (%)3%4%4%4%5%19%
Total Net Return (%)3%4%10%15%19%51%