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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,172£41,790£42,834£43,905£45,222£214,923
Total Expenses£30,208£30,281£30,396£30,514£30,656£152,055
Profit Before Tax£10,964£11,509£12,438£13,391£14,566£62,868
Profit After Tax £8,881£9,322£10,075£10,847£11,798£50,923
Change In Property Value£6£6£12,900£23,027£30,642£66,582
Net Return£8,888£9,329£22,975£33,874£42,441£117,506
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)4%4%11%16%20%55%