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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£45,600£46,284£47,441£48,627£50,086£238,038
Total Expenses£38,300£38,414£38,573£38,736£38,924£192,947
Profit Before Tax£7,300£7,870£8,868£9,892£11,162£45,091
Profit After Tax £5,913£6,374£7,183£8,012£9,041£36,524
Change In Property Value£8£8£16,000£28,561£38,006£82,583
Net Return£5,921£6,382£23,183£36,573£47,047£119,107
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)2%2%9%14%18%44%