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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,120£36,662£37,578£38,518£39,673£188,551
Total Expenses£28,901£29,001£29,136£29,274£29,432£145,745
Profit Before Tax£7,219£7,660£8,442£9,244£10,241£42,807
Profit After Tax £5,847£6,205£6,838£7,488£8,295£34,673
Change In Property Value£6£6£11,740£20,956£27,887£60,595
Net Return£5,853£6,211£18,579£28,444£36,182£95,269
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%15%19%49%