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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,068£43,714£44,807£45,927£47,305£224,821
Total Expenses£33,087£33,198£33,350£33,506£33,687£166,828
Profit Before Tax£9,981£10,516£11,457£12,421£13,618£57,992
Profit After Tax £8,084£8,518£9,280£10,061£11,031£46,974
Change In Property Value£7£7£13,500£24,098£32,068£69,679
Net Return£8,091£8,525£22,780£34,159£43,098£116,653
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%