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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,312£36,857£37,778£38,723£39,884£189,554
Total Expenses£29,039£29,140£29,275£29,413£29,572£146,440
Profit Before Tax£7,273£7,717£8,503£9,309£10,312£43,114
Profit After Tax £5,891£6,251£6,887£7,540£8,353£34,922
Change In Property Value£6£6£11,800£21,063£28,029£60,905
Net Return£5,897£6,256£18,688£28,604£36,382£95,827
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%15%19%49%