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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,328£41,948£42,997£44,072£45,394£215,738
Total Expenses£35,981£36,191£36,435£36,684£36,954£182,245
Profit Before Tax£5,347£5,757£6,562£7,388£8,440£33,493
Profit After Tax £4,331£4,663£5,315£5,984£6,836£27,129
Change In Property Value£6£6£12,800£22,848£30,405£66,066
Net Return£4,338£4,669£18,115£28,832£37,241£93,196
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%14%18%44%