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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£39,036£39,622£40,612£41,627£42,876£203,773
Total Expenses£30,105£30,210£30,352£30,497£30,665£151,829
Profit Before Tax£8,931£9,412£10,260£11,130£12,211£51,944
Profit After Tax £7,234£7,623£8,311£9,015£9,891£42,075
Change In Property Value£6£6£12,200£21,777£28,980£62,969
Net Return£7,240£7,630£20,511£30,793£38,871£105,044
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%