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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,428£37,989£38,939£39,913£41,110£195,379
Total Expenses£28,953£29,055£29,193£29,334£29,496£146,031
Profit Before Tax£8,475£8,935£9,746£10,579£11,614£49,349
Profit After Tax £6,865£7,237£7,895£8,569£9,407£39,972
Change In Property Value£6£6£11,700£20,885£27,792£60,389
Net Return£6,871£7,243£19,595£29,454£37,199£100,361
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%