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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,704£44,360£45,469£46,605£48,003£228,141
Total Expenses£36,418£36,595£36,811£37,031£37,275£184,130
Profit Before Tax£7,286£7,764£8,658£9,574£10,728£44,010
Profit After Tax £5,902£6,289£7,013£7,755£8,690£35,648
Change In Property Value£7£7£13,700£24,455£32,543£70,712
Net Return£5,909£6,296£20,713£32,210£41,233£106,360
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%47%