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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,196£35,724£36,617£37,532£38,658£183,728
Total Expenses£27,341£27,440£27,572£27,707£27,863£137,922
Profit Before Tax£7,855£8,284£9,045£9,825£10,796£45,806
Profit After Tax £6,363£6,710£7,327£7,958£8,745£37,103
Change In Property Value£6£6£11,000£19,635£26,129£56,776
Net Return£6,368£6,716£18,327£27,594£34,874£93,878
Return From Rental Income (%)4%4%4%4%5%20%
Total Net Return (%)4%4%10%15%19%52%