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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,300£36,844£37,766£38,710£39,871£189,491
Total Expenses£29,036£29,137£29,272£29,410£29,569£146,424
Profit Before Tax£7,264£7,708£8,494£9,300£10,302£43,067
Profit After Tax £5,884£6,243£6,880£7,533£8,345£34,884
Change In Property Value£6£6£11,799£21,062£28,027£60,900
Net Return£5,890£6,249£18,679£28,594£36,372£95,784
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%15%19%49%