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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£47,844£48,562£49,776£51,020£52,551£249,752
Total Expenses£39,826£40,019£40,254£40,494£40,760£201,353
Profit Before Tax£8,018£8,543£9,522£10,526£11,791£48,399
Profit After Tax £6,495£6,920£7,713£8,526£9,550£39,203
Change In Property Value£8£8£15,000£26,776£35,631£77,421
Net Return£6,502£6,927£22,713£35,301£45,181£116,625
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%46%