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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,068£43,714£44,807£45,927£47,305£224,821
Total Expenses£35,893£36,069£36,281£36,499£36,739£181,480
Profit Before Tax£7,175£7,645£8,526£9,429£10,566£43,340
Profit After Tax £5,811£6,193£6,906£7,637£8,558£35,106
Change In Property Value£7£7£13,500£24,098£32,068£69,679
Net Return£5,818£6,200£20,406£31,735£40,626£104,785
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%47%