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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£44,652£45,322£46,455£47,616£49,045£233,089
Total Expenses£37,202£37,383£37,603£37,828£38,077£188,092
Profit Before Tax£7,450£7,939£8,852£9,788£10,968£44,997
Profit After Tax £6,035£6,430£7,170£7,928£8,884£36,448
Change In Property Value£7£7£13,999£24,989£33,253£72,255
Net Return£6,042£6,437£21,169£32,917£42,137£108,703
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%47%