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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£46,260£46,954£48,128£49,331£50,811£241,483
Total Expenses£38,515£38,703£38,930£39,163£39,420£194,731
Profit Before Tax£7,745£8,251£9,198£10,168£11,391£46,752
Profit After Tax £6,273£6,684£7,450£8,236£9,226£37,869
Change In Property Value£7£7£14,500£25,883£34,443£74,841
Net Return£6,280£6,691£21,950£34,119£43,669£112,710
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%47%