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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,260£37,819£38,764£39,733£40,925£194,502
Total Expenses£28,837£28,939£29,076£29,217£29,379£145,447
Profit Before Tax£8,423£8,880£9,688£10,517£11,547£49,055
Profit After Tax £6,823£7,193£7,848£8,518£9,353£39,735
Change In Property Value£6£6£11,650£20,796£27,673£60,131
Net Return£6,829£7,199£19,498£29,314£37,026£99,865
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%