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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,572£47,271£48,452£49,664£51,154£243,112
Total Expenses£38,777£38,965£39,194£39,429£39,688£196,053
Profit Before Tax£7,795£8,305£9,258£10,235£11,466£47,059
Profit After Tax £6,314£6,727£7,499£8,290£9,287£38,118
Change In Property Value£7£7£14,600£26,062£34,680£75,357
Net Return£6,321£6,734£22,099£34,352£43,968£113,475
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%47%