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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£58,356£59,231£60,712£62,230£64,097£304,626
Total Expenses£48,672£48,905£49,189£49,480£49,802£246,047
Profit Before Tax£9,684£10,326£11,523£12,750£14,295£58,579
Profit After Tax £7,844£8,364£9,334£10,328£11,579£47,449
Change In Property Value£9£9£18,400£32,845£43,707£94,970
Net Return£7,854£8,374£27,734£43,172£55,286£142,420
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%46%