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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,440£44,092£45,194£46,324£47,713£226,763
Total Expenses£37,126£37,320£37,551£37,787£38,046£187,830
Profit Before Tax£6,314£6,771£7,643£8,537£9,668£38,932
Profit After Tax £5,114£5,485£6,191£6,915£7,831£31,535
Change In Property Value£7£7£13,700£24,455£32,543£70,712
Net Return£5,121£5,491£19,891£31,370£40,374£102,247
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)2%2%9%14%18%45%