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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,804£37,540£38,479£39,441£40,427£192,690
Total Expenses£30,475£30,645£30,829£31,016£31,204£154,169
Profit Before Tax£6,329£6,895£7,650£8,424£9,222£38,521
Profit After Tax £5,126£5,585£6,197£6,824£7,470£31,202
Change In Property Value£11,400£11,628£23,721£30,837£35,617£113,204
Net Return£16,526£17,213£29,918£37,661£43,087£144,405
Return From Rental Income (%)1%2%2%2%2%9%
Total Net Return (%)5%5%8%10%12%40%