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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£40,620£41,229£42,260£43,317£44,616£212,042
Total Expenses£31,256£31,363£31,509£31,658£31,831£157,616
Profit Before Tax£9,364£9,867£10,751£11,658£12,785£54,426
Profit After Tax £7,585£7,992£8,709£9,443£10,356£44,085
Change In Property Value£6£6£12,700£22,670£30,167£65,550
Net Return£7,591£7,998£21,409£32,113£40,523£109,635
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%