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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£52,212£52,995£54,320£55,678£57,348£272,554
Total Expenses£44,666£44,876£45,131£45,393£45,682£225,747
Profit Before Tax£7,546£8,119£9,189£10,286£11,667£46,807
Profit After Tax £6,112£6,577£7,443£8,331£9,450£37,913
Change In Property Value£9£9£17,000£30,346£40,381£87,744
Net Return£6,121£6,585£24,443£38,677£49,831£125,658
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%14%17%44%