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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£48,828£49,560£50,799£52,069£53,631£254,889
Total Expenses£41,807£42,004£42,244£42,489£42,760£211,305
Profit Before Tax£7,021£7,556£8,555£9,580£10,871£43,584
Profit After Tax £5,687£6,120£6,930£7,760£8,806£35,303
Change In Property Value£8£8£15,900£28,382£37,768£82,067
Net Return£5,695£6,128£22,830£36,142£46,574£117,369
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%14%17%44%