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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£50,400£51,156£52,435£53,746£55,358£263,095
Total Expenses£42,351£42,472£42,643£42,818£43,022£213,307
Profit Before Tax£8,049£8,684£9,792£10,928£12,336£49,788
Profit After Tax £6,520£7,034£7,931£8,851£9,992£40,329
Change In Property Value£9£9£17,800£31,774£42,282£91,873
Net Return£6,529£7,043£25,732£40,625£52,274£132,202
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%14%17%44%