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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,296£46,990£48,165£49,369£50,850£241,671
Total Expenses£38,722£38,910£39,137£39,370£39,628£195,768
Profit Before Tax£7,574£8,081£9,028£9,999£11,222£45,903
Profit After Tax £6,135£6,545£7,312£8,099£9,090£37,182
Change In Property Value£7£7£14,600£26,062£34,680£75,357
Net Return£6,142£6,553£21,913£34,161£43,771£112,539
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%46%