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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,304£38,879£39,851£40,847£42,072£199,952
Total Expenses£28,298£28,367£28,475£28,586£28,719£142,445
Profit Before Tax£10,006£10,511£11,375£12,261£13,353£57,507
Profit After Tax £8,105£8,514£9,214£9,931£10,816£46,580
Change In Property Value£6£6£12,080£21,563£28,694£62,350
Net Return£8,111£8,520£21,294£31,495£39,510£108,930
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)4%4%11%16%20%54%