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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,660£37,210£38,140£39,094£40,266£191,370
Total Expenses£27,102£27,169£27,273£27,379£27,507£136,429
Profit Before Tax£9,558£10,041£10,868£11,715£12,759£54,941
Profit After Tax £7,742£8,133£8,803£9,489£10,335£44,502
Change In Property Value£6£6£11,560£20,635£27,459£59,666
Net Return£7,748£8,139£20,363£30,124£37,794£104,168
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)4%4%11%16%20%55%