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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£56,760£57,611£59,052£60,528£62,344£296,295
Total Expenses£47,361£47,588£47,865£48,148£48,461£239,424
Profit Before Tax£9,399£10,023£11,187£12,380£13,882£56,871
Profit After Tax £7,613£8,119£9,061£10,028£11,245£46,065
Change In Property Value£9£9£17,900£31,952£42,519£92,390
Net Return£7,622£8,128£26,962£41,980£53,764£138,455
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%46%