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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,844£42,472£43,533£44,622£45,960£218,431
Total Expenses£33,163£33,272£33,421£33,574£33,751£167,181
Profit Before Tax£8,681£9,199£10,112£11,048£12,210£51,250
Profit After Tax £7,031£7,452£8,191£8,949£9,890£41,512
Change In Property Value£7£7£13,600£24,276£32,305£70,195
Net Return£7,038£7,458£21,791£33,225£42,195£111,708
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%15%19%49%