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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,280£38,854£39,826£40,821£42,046£199,827
Total Expenses£31,961£32,118£32,308£32,503£32,717£161,607
Profit Before Tax£6,319£6,736£7,518£8,319£9,329£38,220
Profit After Tax £5,118£5,456£6,089£6,738£7,556£30,958
Change In Property Value£6£6£12,000£21,420£28,504£61,937
Net Return£5,124£5,462£18,089£28,159£36,061£92,895
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%47%