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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£58,692£59,572£61,062£62,588£64,466£306,380
Total Expenses£46,696£46,884£47,126£47,373£47,653£235,732
Profit Before Tax£11,996£12,689£13,936£15,215£16,813£70,648
Profit After Tax £9,717£10,278£11,288£12,324£13,618£57,225
Change In Property Value£9£9£18,400£32,845£43,707£94,970
Net Return£9,726£10,287£29,689£45,169£57,325£152,195
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%15%18%49%