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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£54,096£54,907£56,280£57,687£59,418£282,388
Total Expenses£45,162£45,379£45,644£45,914£46,213£228,313
Profit Before Tax£8,934£9,528£10,636£11,773£13,205£54,076
Profit After Tax £7,236£7,718£8,616£9,536£10,696£43,801
Change In Property Value£9£9£17,060£30,453£40,524£88,054
Net Return£7,245£7,726£25,676£39,989£51,220£131,855
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%46%