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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,044£37,600£38,540£39,503£40,688£193,375
Total Expenses£28,676£28,778£28,915£29,055£29,216£144,640
Profit Before Tax£8,368£8,822£9,625£10,448£11,472£48,735
Profit After Tax £6,778£7,146£7,796£8,463£9,292£39,475
Change In Property Value£6£6£11,580£20,671£27,507£59,769
Net Return£6,784£7,152£19,376£29,134£36,799£99,245
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%