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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£45,936£46,625£47,791£48,985£50,455£239,792
Total Expenses£38,254£38,440£38,666£38,897£39,152£193,408
Profit Before Tax£7,682£8,185£9,125£10,089£11,303£46,384
Profit After Tax £6,223£6,630£7,391£8,172£9,155£37,571
Change In Property Value£7£7£14,400£25,705£34,205£74,325
Net Return£6,230£6,637£21,792£33,876£43,360£111,896
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%47%