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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£48,420£49,146£50,375£51,634£53,183£252,759
Total Expenses£38,574£38,738£38,947£39,160£39,399£194,818
Profit Before Tax£9,846£10,408£11,428£12,475£13,784£57,941
Profit After Tax £7,975£8,430£9,257£10,104£11,165£46,932
Change In Property Value£8£8£15,000£26,776£35,631£77,421
Net Return£7,983£8,438£24,257£36,880£46,796£124,353
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)3%3%10%15%19%50%