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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£43,500£44,152£45,256£46,388£47,779£227,076
Total Expenses£33,614£33,691£33,812£33,936£34,086£169,140
Profit Before Tax£9,886£10,461£11,444£12,451£13,693£57,936
Profit After Tax £8,007£8,474£9,270£10,086£11,091£46,928
Change In Property Value£7,250£7,323£22,187£30,470£35,650£102,880
Net Return£15,257£15,796£31,457£40,556£46,742£149,808
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)6%7%13%17%19%62%