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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£56,784£57,636£59,077£60,554£62,370£296,420
Total Expenses£47,498£47,733£48,017£48,307£48,628£240,183
Profit Before Tax£9,286£9,903£11,060£12,246£13,742£56,237
Profit After Tax £7,522£8,021£8,958£9,919£11,131£45,552
Change In Property Value£9£9£17,800£31,774£42,282£91,873
Net Return£7,530£8,030£26,759£41,693£53,413£137,425
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%46%