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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£47,880£48,598£49,813£51,058£52,590£249,940
Total Expenses£40,032£40,225£40,460£40,701£40,967£202,384
Profit Before Tax£7,848£8,373£9,353£10,358£11,624£47,556
Profit After Tax £6,357£6,782£7,576£8,390£9,415£38,520
Change In Property Value£8£8£15,100£26,954£35,868£77,938
Net Return£6,365£6,790£22,676£35,344£45,283£116,458
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%46%