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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£48,528£49,256£50,487£51,750£53,302£253,323
Total Expenses£41,549£41,745£41,983£42,227£42,496£210,000
Profit Before Tax£6,979£7,511£8,504£9,523£10,806£43,323
Profit After Tax £5,653£6,084£6,888£7,713£8,753£35,091
Change In Property Value£8£8£15,800£28,204£37,531£81,551
Net Return£5,661£6,092£22,689£35,917£46,284£116,642
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%14%17%44%