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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£50,736£51,497£52,784£54,104£55,727£264,849
Total Expenses£42,386£42,590£42,838£43,093£43,374£214,280
Profit Before Tax£8,350£8,907£9,946£11,011£12,353£50,568
Profit After Tax £6,764£7,215£8,056£8,919£10,006£40,960
Change In Property Value£8£8£15,999£28,559£38,004£82,578
Net Return£6,772£7,223£24,056£37,478£48,010£123,538
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%46%