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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,844£36,382£37,291£38,223£39,370£187,111
Total Expenses£27,802£27,902£28,036£28,173£28,330£140,244
Profit Before Tax£8,042£8,479£9,255£10,050£11,040£46,866
Profit After Tax £6,514£6,868£7,497£8,141£8,942£37,962
Change In Property Value£6£6£11,200£19,992£26,604£57,808
Net Return£6,519£6,874£18,697£28,133£35,546£95,770
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%