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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,700£39,280£40,263£41,269£42,507£202,019
Total Expenses£29,873£29,977£30,119£30,263£30,430£150,662
Profit Before Tax£8,827£9,303£10,144£11,006£12,078£51,357
Profit After Tax £7,150£7,535£8,217£8,915£9,783£41,599
Change In Property Value£6£6£12,100£21,599£28,742£62,453
Net Return£7,156£7,542£20,317£30,514£38,525£104,053
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%