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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,624£40,218£41,224£42,254£43,522£206,843
Total Expenses£34,015£34,177£34,373£34,574£34,796£171,935
Profit Before Tax£5,609£6,042£6,851£7,680£8,726£34,908
Profit After Tax £4,543£4,894£5,549£6,221£7,068£28,275
Change In Property Value£6£6£12,900£23,027£30,642£66,582
Net Return£4,550£4,900£18,449£29,248£37,710£94,858
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%14%18%44%