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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,376£41,997£43,047£44,123£45,446£215,988
Total Expenses£29,149£29,257£29,405£29,557£29,732£147,100
Profit Before Tax£12,227£12,739£13,641£14,566£15,715£68,889
Profit After Tax £9,904£10,319£11,050£11,799£12,729£55,800
Change In Property Value£6£6£11,600£20,706£27,554£59,873
Net Return£9,910£10,325£22,650£32,505£40,283£115,672
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)5%5%12%17%21%60%