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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£47,556£48,269£49,476£50,713£52,234£248,249
Total Expenses£39,231£39,423£39,657£39,896£40,160£198,368
Profit Before Tax£8,325£8,846£9,819£10,817£12,074£49,881
Profit After Tax £6,743£7,165£7,953£8,762£9,780£40,404
Change In Property Value£7£7£14,730£26,294£34,989£76,028
Net Return£6,750£7,173£22,684£35,055£44,769£116,431
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%9%14%18%47%