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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,620£47,319£48,502£49,715£51,206£243,363
Total Expenses£38,985£39,174£39,403£39,637£39,897£197,096
Profit Before Tax£7,635£8,146£9,099£10,077£11,310£46,267
Profit After Tax £6,184£6,598£7,370£8,163£9,161£37,476
Change In Property Value£7£7£14,700£26,240£34,918£75,873
Net Return£6,192£6,605£22,071£34,403£44,079£113,349
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%46%