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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,468£37,015£37,940£38,889£40,056£190,368
Total Expenses£28,262£28,362£28,498£28,636£28,796£142,554
Profit Before Tax£8,206£8,653£9,443£10,252£11,260£47,814
Profit After Tax £6,647£7,009£7,649£8,304£9,120£38,729
Change In Property Value£6£6£11,400£20,349£27,079£58,840
Net Return£6,653£7,014£19,049£28,654£36,200£97,570
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%