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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£57,084£57,940£59,389£60,873£62,700£297,986
Total Expenses£51,616£51,936£52,300£52,672£53,072£261,597
Profit Before Tax£5,468£6,004£7,089£8,201£9,627£36,389
Profit After Tax £4,429£4,863£5,742£6,643£7,798£29,475
Change In Property Value£9£9£18,000£32,131£42,757£92,906
Net Return£4,438£4,872£23,742£38,774£50,555£122,381
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)1%2%8%13%17%40%