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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,704£38,270£39,226£40,207£41,413£196,820
Total Expenses£31,489£31,644£31,832£32,023£32,235£159,223
Profit Before Tax£6,215£6,625£7,395£8,184£9,178£37,597
Profit After Tax £5,034£5,367£5,990£6,629£7,434£30,453
Change In Property Value£6£6£11,820£21,099£28,077£61,008
Net Return£5,040£5,373£17,810£27,728£35,511£91,461
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%47%