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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£53,916£54,725£56,093£57,495£59,220£281,449
Total Expenses£45,006£45,223£45,486£45,756£46,054£227,524
Profit Before Tax£8,910£9,502£10,607£11,740£13,166£53,924
Profit After Tax £7,217£7,697£8,591£9,509£10,665£43,679
Change In Property Value£9£9£17,000£30,346£40,381£87,744
Net Return£7,225£7,705£25,592£39,855£51,046£131,423
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%46%