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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£40,752£41,363£42,397£43,457£44,761£212,731
Total Expenses£31,348£31,455£31,602£31,752£31,925£158,081
Profit Before Tax£9,404£9,908£10,796£11,706£12,836£54,650
Profit After Tax £7,617£8,025£8,745£9,482£10,398£44,266
Change In Property Value£6£6£12,740£22,741£30,262£65,757
Net Return£7,623£8,032£21,485£32,223£40,660£110,023
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%