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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£40,488£41,095£42,123£43,176£44,471£211,353
Total Expenses£31,161£31,268£31,414£31,563£31,735£157,140
Profit Before Tax£9,327£9,827£10,709£11,613£12,736£54,213
Profit After Tax £7,555£7,960£8,674£9,407£10,316£43,912
Change In Property Value£6£6£12,659£22,597£30,070£65,339
Net Return£7,561£7,967£21,334£32,003£40,386£109,251
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%