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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,844£36,382£37,291£38,223£39,370£187,111
Total Expenses£26,811£26,910£27,044£27,181£27,339£135,285
Profit Before Tax£9,033£9,471£10,247£11,042£12,032£51,826
Profit After Tax £7,317£7,672£8,300£8,944£9,746£41,979
Change In Property Value£5£5£10,700£19,100£25,416£55,227
Net Return£7,322£7,677£19,000£28,044£35,162£97,206
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)4%4%11%16%20%55%