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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,972£37,527£38,465£39,426£40,609£192,999
Total Expenses£31,780£31,932£32,116£32,304£32,512£160,642
Profit Before Tax£5,192£5,595£6,349£7,123£8,098£32,357
Profit After Tax £4,206£4,532£5,143£5,769£6,559£26,209
Change In Property Value£6£6£12,040£21,492£28,599£62,144
Net Return£4,212£4,538£17,183£27,261£35,158£88,353
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%14%18%44%