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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,740£38,306£39,264£40,245£41,453£197,008
Total Expenses£29,182£29,285£29,424£29,566£29,729£147,185
Profit Before Tax£8,558£9,021£9,840£10,680£11,724£49,823
Profit After Tax £6,932£7,307£7,971£8,651£9,496£40,356
Change In Property Value£6£6£11,800£21,063£28,029£60,905
Net Return£6,938£7,313£19,771£29,714£37,526£101,261
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%