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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,852£37,405£38,340£39,298£40,477£192,372
Total Expenses£26,006£26,073£26,177£26,284£26,413£130,954
Profit Before Tax£10,846£11,332£12,162£13,014£14,064£61,418
Profit After Tax £8,785£9,179£9,852£10,541£11,392£49,749
Change In Property Value£6£6£11,000£19,635£26,129£56,776
Net Return£8,790£9,184£20,852£30,177£37,521£106,524
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)5%5%12%17%21%59%