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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,348£39,938£40,937£41,960£43,219£205,402
Total Expenses£30,335£30,440£30,583£30,729£30,897£152,984
Profit Before Tax£9,013£9,498£10,354£11,231£12,321£52,418
Profit After Tax £7,301£7,694£8,387£9,097£9,980£42,458
Change In Property Value£6£6£12,300£21,956£29,217£63,486
Net Return£7,307£7,700£20,687£31,053£39,197£105,944
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%