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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£45,612£46,296£47,454£48,640£50,099£238,101
Total Expenses£37,991£38,176£38,400£38,630£38,884£192,080
Profit Before Tax£7,621£8,121£9,053£10,010£11,215£46,021
Profit After Tax £6,173£6,578£7,333£8,108£9,084£37,277
Change In Property Value£7£7£14,300£25,526£33,968£73,808
Net Return£6,180£6,585£21,634£33,634£43,052£111,085
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%47%