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£47,624£47,852£48,131£48,415£48,730£240,752
Profit Before Tax£9,460£10,088£11,258£12,458£13,970£57,234
Profit After Tax £7,663£8,171£9,119£10,091£11,315£46,360
Change In Property Value£9£9£18,000£32,131£42,757£92,906
Net Return£7,672£8,180£27,120£42,222£54,072£139,265
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%46%