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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,984£40,584£41,598£42,638£43,917£208,722
Total Expenses£30,795£30,901£31,046£31,193£31,364£155,300
Profit Before Tax£9,189£9,683£10,553£11,445£12,553£53,422
Profit After Tax £7,443£7,843£8,548£9,270£10,168£43,272
Change In Property Value£6£6£12,500£22,313£29,692£64,518
Net Return£7,449£7,849£21,048£31,583£39,860£107,790
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%