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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,520£42,143£43,196£44,276£45,605£216,740
Total Expenses£31,901£32,009£32,158£32,310£32,485£160,863
Profit Before Tax£9,619£10,133£11,039£11,967£13,120£55,877
Profit After Tax £7,791£8,208£8,941£9,693£10,627£45,261
Change In Property Value£6£6£12,980£23,170£30,832£66,995
Net Return£7,798£8,215£21,922£32,863£41,459£112,256
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%