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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,792£37,344£38,277£39,234£40,411£192,059
Total Expenses£27,195£27,261£27,366£27,472£27,601£136,895
Profit Before Tax£9,597£10,082£10,912£11,762£12,811£55,164
Profit After Tax £7,774£8,167£8,839£9,527£10,377£44,683
Change In Property Value£6£6£11,600£20,706£27,554£59,873
Net Return£7,780£8,173£20,439£30,234£37,931£104,555
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)4%4%11%16%20%55%