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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,132£36,674£37,591£38,531£39,687£188,614
Total Expenses£34,266£34,332£34,434£34,539£34,666£172,237
Profit Before Tax£1,866£2,342£3,157£3,991£5,021£16,377
Profit After Tax £1,511£1,897£2,557£3,233£4,067£13,265
Change In Property Value£7,600£7,676£23,258£31,941£37,371£107,847
Net Return£9,111£9,573£25,815£35,174£41,438£121,112
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)4%4%10%14%16%48%