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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£49,440£50,182£51,436£52,722£54,304£258,083
Total Expenses£41,192£41,393£41,636£41,886£42,161£208,268
Profit Before Tax£8,248£8,789£9,800£10,836£12,143£49,815
Profit After Tax £6,681£7,119£7,938£8,777£9,836£40,351
Change In Property Value£8£8£15,500£27,668£36,818£80,002
Net Return£6,689£7,127£23,438£36,446£46,654£120,353
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%46%