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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,192£36,735£37,653£38,595£39,752£188,927
Total Expenses£28,432£28,533£28,667£28,805£28,964£143,402
Profit Before Tax£7,760£8,202£8,986£9,789£10,789£45,526
Profit After Tax £6,285£6,644£7,279£7,929£8,739£36,876
Change In Property Value£6£6£11,500£20,528£27,317£59,356
Net Return£6,291£6,650£18,779£28,457£36,056£96,232
Return From Rental Income (%)3%4%4%4%5%19%
Total Net Return (%)3%4%10%15%19%51%