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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,328£41,948£42,997£44,072£45,394£215,738
Total Expenses£31,525£31,633£31,781£31,932£32,107£158,977
Profit Before Tax£9,803£10,315£11,216£12,140£13,287£56,761
Profit After Tax £7,941£8,355£9,085£9,833£10,762£45,976
Change In Property Value£6£6£12,800£22,848£30,405£66,066
Net Return£7,947£8,362£21,885£32,681£41,167£112,042
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%15%19%53%