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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,736£39,317£40,300£41,307£42,547£202,207
Total Expenses£32,053£32,211£32,404£32,600£32,817£162,085
Profit Before Tax£6,683£7,106£7,896£8,707£9,729£40,122
Profit After Tax £5,414£5,756£6,396£7,053£7,881£32,499
Change In Property Value£6£6£12,000£21,420£28,504£61,937
Net Return£5,420£5,762£18,396£28,473£36,385£94,436
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%9%14%18%48%