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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£47,664£48,379£49,588£50,828£52,353£248,813
Total Expenses£39,590£39,783£40,017£40,256£40,521£200,168
Profit Before Tax£8,074£8,596£9,571£10,572£11,832£48,645
Profit After Tax £6,540£6,963£7,753£8,563£9,584£39,402
Change In Property Value£7£7£14,900£26,597£35,393£76,905
Net Return£6,547£6,970£22,653£35,160£44,977£116,307
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%47%