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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,660£40,255£41,261£42,293£43,562£207,031
Total Expenses£30,565£30,670£30,814£30,961£31,130£154,139
Profit Before Tax£9,096£9,585£10,448£11,332£12,431£52,892
Profit After Tax £7,367£7,764£8,463£9,179£10,069£42,842
Change In Property Value£6£6£12,400£22,134£29,455£64,002
Net Return£7,374£7,770£20,863£31,314£39,524£106,844
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%