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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,388£38,964£39,938£40,936£42,164£200,391
Total Expenses£29,644£29,747£29,888£30,031£30,197£149,507
Profit Before Tax£8,744£9,216£10,050£10,905£11,968£50,883
Profit After Tax £7,083£7,465£8,141£8,833£9,694£41,216
Change In Property Value£6£6£12,000£21,420£28,504£61,937
Net Return£7,089£7,471£20,141£30,253£38,198£103,153
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%