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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£53,268£54,067£55,419£56,804£58,508£278,066
Total Expenses£44,282£44,496£44,757£45,023£45,318£223,876
Profit Before Tax£8,986£9,571£10,662£11,781£13,191£54,190
Profit After Tax £7,278£7,752£8,636£9,543£10,684£43,894
Change In Property Value£8£8£16,700£29,810£39,669£86,196
Net Return£7,287£7,761£25,337£39,353£50,353£130,090
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%46%