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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£51,648£52,423£53,733£55,077£56,729£269,610
Total Expenses£42,568£42,776£43,028£43,287£43,573£215,232
Profit Before Tax£9,080£9,647£10,705£11,790£13,156£54,378
Profit After Tax £7,355£7,814£8,671£9,550£10,656£44,046
Change In Property Value£8£8£15,999£28,559£38,004£82,578
Net Return£7,363£7,822£24,670£38,108£48,660£126,624
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%9%14%18%47%