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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,904£42,533£43,596£44,686£46,026£218,745
Total Expenses£32,178£32,286£32,436£32,589£32,765£162,253
Profit Before Tax£9,726£10,246£11,160£12,097£13,261£56,491
Profit After Tax £7,878£8,299£9,040£9,799£10,741£45,758
Change In Property Value£7£7£13,100£23,384£31,117£67,615
Net Return£7,885£8,306£22,140£33,183£41,859£113,373
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%