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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,412£38,988£39,963£40,962£42,191£200,516
Total Expenses£29,598£29,705£29,849£29,996£30,164£149,311
Profit Before Tax£8,814£9,283£10,114£10,966£12,026£51,205
Profit After Tax £7,139£7,519£8,193£8,883£9,741£41,476
Change In Property Value£6£6£11,900£21,242£28,267£61,421
Net Return£7,145£7,525£20,093£30,125£38,008£102,897
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%