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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,964£42,593£43,658£44,750£46,092£219,058
Total Expenses£32,285£32,401£32,557£32,716£32,900£162,859
Profit Before Tax£9,679£10,192£11,101£12,033£13,192£56,198
Profit After Tax £7,840£8,256£8,992£9,747£10,686£45,521
Change In Property Value£7£7£13,000£23,205£30,880£67,099
Net Return£7,846£8,262£21,992£32,952£41,566£112,619
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%52%