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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,472£42,094£43,146£44,225£45,552£216,489
Total Expenses£34,636£34,806£35,012£35,223£35,456£175,134
Profit Before Tax£6,836£7,288£8,134£9,002£10,096£41,355
Profit After Tax £5,537£5,903£6,589£7,291£8,177£33,498
Change In Property Value£7£7£13,000£23,205£30,880£67,099
Net Return£5,544£5,910£19,589£30,497£39,057£100,596
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%47%