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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,064£38,635£39,601£40,591£41,809£198,699
Total Expenses£29,413£29,516£29,656£29,799£29,963£148,346
Profit Before Tax£8,651£9,119£9,945£10,792£11,846£50,353
Profit After Tax £7,007£7,386£8,056£8,742£9,595£40,786
Change In Property Value£6£6£11,900£21,242£28,267£61,421
Net Return£7,013£7,392£19,956£29,984£37,862£102,207
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%