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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,764£38,330£39,289£40,271£41,479£197,133
Total Expenses£29,581£29,684£29,823£29,965£30,128£149,182
Profit Before Tax£8,183£8,646£9,466£10,306£11,351£47,952
Profit After Tax £6,628£7,004£7,667£8,348£9,194£38,841
Change In Property Value£6£6£12,000£21,420£28,504£61,937
Net Return£6,634£7,010£19,668£29,768£37,699£100,778
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%51%