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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£48,516£49,244£50,475£51,737£53,289£253,260
Total Expenses£40,555£40,751£40,989£41,233£41,502£205,029
Profit Before Tax£7,961£8,493£9,486£10,504£11,787£48,231
Profit After Tax £6,448£6,879£7,684£8,508£9,547£39,067
Change In Property Value£8£8£15,300£27,311£36,343£78,970
Net Return£6,456£6,887£22,984£35,819£45,891£118,037
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%46%