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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£51,996£52,776£54,095£55,448£57,111£271,426
Total Expenses£46,875£46,999£47,173£47,353£47,562£235,961
Profit Before Tax£5,121£5,777£6,922£8,095£9,550£35,465
Profit After Tax £4,148£4,680£5,607£6,557£7,735£28,727
Change In Property Value£10£10£20,000£35,701£47,507£103,229
Net Return£4,158£4,690£25,607£42,258£55,243£131,955
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%1%7%12%16%39%