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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,316£38,891£39,863£40,860£42,085£200,015
Total Expenses£29,597£29,700£29,841£29,984£30,149£149,271
Profit Before Tax£8,719£9,190£10,022£10,875£11,936£50,743
Profit After Tax £7,062£7,444£8,118£8,809£9,668£41,102
Change In Property Value£6£6£11,980£21,385£28,457£61,834
Net Return£7,068£7,450£20,098£30,194£38,125£102,936
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%