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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,900£40,498£41,511£42,549£43,825£208,283
Total Expenses£29,287£29,358£29,470£29,585£29,723£147,424
Profit Before Tax£10,613£11,140£12,041£12,964£14,102£60,860
Profit After Tax £8,597£9,024£9,753£10,501£11,423£49,296
Change In Property Value£6£6£12,500£22,313£29,692£64,518
Net Return£8,603£9,030£22,253£32,814£41,115£113,814
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)4%4%11%16%20%55%