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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£40,944£41,558£42,597£43,662£44,972£213,733
Total Expenses£31,486£31,594£31,741£31,891£32,065£158,777
Profit Before Tax£9,458£9,964£10,856£11,771£12,907£54,957
Profit After Tax £7,661£8,071£8,794£9,535£10,455£44,515
Change In Property Value£6£6£12,800£22,848£30,405£66,066
Net Return£7,667£8,078£21,594£32,383£40,860£110,581
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%