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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£55,896£56,734£58,153£59,607£61,395£291,785
Total Expenses£47,784£48,008£48,280£48,559£48,868£241,500
Profit Before Tax£8,112£8,727£9,872£11,047£12,527£50,285
Profit After Tax £6,571£7,069£7,997£8,948£10,147£40,731
Change In Property Value£9£9£18,200£32,488£43,232£93,938
Net Return£6,580£7,078£26,197£41,436£53,378£134,669
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%13%17%44%