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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£47,688£48,403£49,613£50,854£52,379£248,938
Total Expenses£39,305£39,464£39,666£39,873£40,106£198,414
Profit Before Tax£8,383£8,940£9,947£10,981£12,273£50,524
Profit After Tax £6,790£7,241£8,057£8,894£9,941£40,924
Change In Property Value£8£8£15,500£27,668£36,818£80,002
Net Return£6,798£7,249£23,558£36,562£46,759£120,926
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%47%