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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£42,996£43,641£44,732£45,850£47,226£224,445
Total Expenses£34,072£34,183£34,335£34,490£34,671£171,750
Profit Before Tax£8,924£9,458£10,397£11,360£12,555£52,695
Profit After Tax £7,228£7,661£8,422£9,202£10,170£42,683
Change In Property Value£7£7£14,000£24,990£33,255£72,260
Net Return£7,235£7,668£22,422£34,192£43,425£114,943
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%15%19%49%