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£34,583£34,752£34,957£35,167£35,399£174,858
Profit Before Tax£6,889£7,342£8,189£9,058£10,153£41,632
Profit After Tax £5,580£5,947£6,633£7,337£8,224£33,722
Change In Property Value£7£7£13,000£23,205£30,880£67,099
Net Return£5,587£5,954£19,634£30,543£39,104£100,820
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%47%