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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,024£39,609£40,600£41,615£42,863£203,711
Total Expenses£30,104£30,209£30,351£30,496£30,664£151,823
Profit Before Tax£8,920£9,401£10,249£11,119£12,199£51,887
Profit After Tax £7,225£7,615£8,302£9,006£9,882£42,029
Change In Property Value£6£6£12,200£21,777£28,980£62,969
Net Return£7,231£7,621£20,502£30,783£38,861£104,998
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%