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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,124£38,696£39,663£40,655£41,874£199,012
Total Expenses£29,109£29,178£29,285£29,396£29,528£146,496
Profit Before Tax£9,015£9,518£10,378£11,259£12,346£52,516
Profit After Tax £7,302£7,709£8,406£9,120£10,000£42,538
Change In Property Value£6£6£12,500£22,313£29,692£64,518
Net Return£7,308£7,716£20,906£31,433£39,693£107,056
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%