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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£54,864£55,687£57,079£58,506£60,261£286,398
Total Expenses£45,791£46,011£46,279£46,553£46,856£231,491
Profit Before Tax£9,073£9,676£10,800£11,953£13,405£54,907
Profit After Tax £7,349£7,837£8,748£9,682£10,858£44,474
Change In Property Value£9£9£17,300£30,881£41,094£89,293
Net Return£7,358£7,846£26,048£40,563£51,952£133,767
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%46%