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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£40,356£40,961£41,985£43,035£44,326£210,664
Total Expenses£29,750£29,832£29,954£30,079£30,228£149,844
Profit Before Tax£10,606£11,129£12,031£12,956£14,098£60,820
Profit After Tax £8,590£9,015£9,745£10,494£11,419£49,264
Change In Property Value£6£6£12,500£22,313£29,692£64,518
Net Return£8,597£9,021£22,245£32,807£41,112£113,782
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)4%4%11%16%20%55%