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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,220£38,793£39,763£40,757£41,980£199,514
Total Expenses£29,528£29,631£29,771£29,914£30,079£148,924
Profit Before Tax£8,692£9,162£9,992£10,843£11,901£50,590
Profit After Tax £7,041£7,421£8,094£8,783£9,640£40,978
Change In Property Value£6£6£11,950£21,331£28,386£61,679
Net Return£7,047£7,427£20,044£30,114£38,025£102,657
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%