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£42,388£42,592£42,840£43,095£43,376£214,290
Profit Before Tax£8,348£8,905£9,944£11,009£12,351£50,558
Profit After Tax £6,762£7,213£8,055£8,918£10,005£40,952
Change In Property Value£8£8£16,000£28,561£38,006£82,583
Net Return£6,770£7,221£24,055£37,478£48,011£123,535
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%46%