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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£49,152£49,889£51,137£52,415£53,987£256,580
Total Expenses£41,078£41,277£41,518£41,764£42,037£207,674
Profit Before Tax£8,074£8,613£9,619£10,651£11,950£48,906
Profit After Tax £6,540£6,976£7,791£8,627£9,680£39,614
Change In Property Value£8£8£15,500£27,668£36,818£80,002
Net Return£6,547£6,984£23,292£36,295£46,498£119,616
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%46%