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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£45,984£46,674£47,841£49,037£50,508£240,043
Total Expenses£38,461£38,647£38,873£39,105£39,360£194,446
Profit Before Tax£7,523£8,027£8,967£9,932£11,147£45,597
Profit After Tax £6,094£6,502£7,264£8,045£9,029£36,933
Change In Property Value£7£7£14,500£25,883£34,443£74,841
Net Return£6,101£6,509£21,764£33,928£43,472£111,774
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%46%