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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£44,664£45,334£46,467£47,629£49,058£233,152
Total Expenses£37,205£37,386£37,606£37,831£38,080£188,107
Profit Before Tax£7,459£7,948£8,861£9,798£10,978£45,045
Profit After Tax £6,042£6,438£7,178£7,936£8,892£36,486
Change In Property Value£7£7£14,000£24,990£33,255£72,259
Net Return£6,049£6,445£21,178£32,927£42,147£108,746
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%47%