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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£42,384£43,020£44,095£45,198£46,554£221,250
Total Expenses£36,352£36,525£36,734£36,948£37,185£183,744
Profit Before Tax£6,032£6,495£7,361£8,249£9,369£37,506
Profit After Tax £4,886£5,261£5,963£6,682£7,589£30,380
Change In Property Value£7£7£13,800£24,633£32,780£71,228
Net Return£4,893£5,268£19,763£31,316£40,369£101,608
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%14%18%44%