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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,360£39,950£40,949£41,973£43,232£205,465
Total Expenses£30,346£30,451£30,594£30,740£30,909£153,040
Profit Before Tax£9,014£9,499£10,355£11,233£12,323£52,425
Profit After Tax £7,301£7,694£8,388£9,099£9,982£42,464
Change In Property Value£6£6£12,305£21,965£29,229£63,511
Net Return£7,307£7,701£20,693£31,063£39,211£105,975
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%