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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£58,668£59,548£61,037£62,563£64,440£306,255
Total Expenses£48,933£49,168£49,453£49,746£50,069£247,369
Profit Before Tax£9,735£10,380£11,583£12,817£14,371£58,886
Profit After Tax £7,885£8,408£9,383£10,382£11,640£47,698
Change In Property Value£9£9£18,500£33,023£43,944£95,486
Net Return£7,894£8,417£27,883£43,405£55,585£143,184
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%46%