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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£48,840£49,573£50,812£52,082£53,645£254,951
Total Expenses£40,818£41,015£41,254£41,500£41,771£206,357
Profit Before Tax£8,022£8,558£9,557£10,583£11,874£48,594
Profit After Tax £6,498£6,932£7,742£8,572£9,618£39,361
Change In Property Value£8£8£15,400£27,490£36,581£79,486
Net Return£6,506£6,939£23,142£36,061£46,199£118,847
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%46%