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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,972£37,527£38,465£39,426£40,609£192,999
Total Expenses£28,629£28,731£28,868£29,008£29,169£144,404
Profit Before Tax£8,343£8,796£9,597£10,419£11,441£48,595
Profit After Tax £6,758£7,125£7,774£8,439£9,267£39,362
Change In Property Value£6£6£11,560£20,635£27,459£59,666
Net Return£6,763£7,130£19,334£29,074£36,726£99,028
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%