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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£58,044£58,915£60,388£61,897£63,754£302,998
Total Expenses£47,776£48,008£48,291£48,580£48,900£241,556
Profit Before Tax£10,268£10,906£12,097£13,317£14,854£61,441
Profit After Tax £8,317£8,834£9,798£10,787£12,032£49,768
Change In Property Value£9£9£17,980£32,095£42,709£92,802
Net Return£8,326£8,843£27,779£42,882£54,741£142,570
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%9%14%18%47%