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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,380£44,031£45,131£46,260£47,648£226,449
Total Expenses£36,155£36,331£36,545£36,764£37,006£182,802
Profit Before Tax£7,225£7,699£8,586£9,495£10,641£43,647
Profit After Tax £5,852£6,236£6,955£7,691£8,619£35,354
Change In Property Value£7£7£13,600£24,276£32,305£70,195
Net Return£5,859£6,243£20,555£31,968£40,925£105,550
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%47%