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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,336£36,881£37,803£38,748£39,911£189,679
Total Expenses£28,169£28,270£28,405£28,543£28,702£142,088
Profit Before Tax£8,167£8,612£9,398£10,205£11,209£47,591
Profit After Tax £6,615£6,975£7,613£8,266£9,079£38,548
Change In Property Value£6£6£11,360£20,278£26,984£58,634
Net Return£6,621£6,981£18,973£28,544£36,063£97,182
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%