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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£56,508£57,356£58,790£60,259£62,067£294,979
Total Expenses£48,303£48,529£48,805£49,086£49,398£244,121
Profit Before Tax£8,205£8,827£9,985£11,173£12,669£50,858
Profit After Tax £6,646£7,150£8,088£9,050£10,262£41,195
Change In Property Value£9£9£18,400£32,845£43,707£94,970
Net Return£6,655£7,159£26,488£41,895£53,968£136,165
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%13%17%44%