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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,404£37,965£38,914£39,887£41,084£195,254
Total Expenses£27,562£27,664£27,802£27,943£28,105£139,075
Profit Before Tax£9,842£10,301£11,113£11,944£12,979£56,179
Profit After Tax £7,972£8,344£9,001£9,675£10,513£45,505
Change In Property Value£6£6£11,000£19,635£26,129£56,776
Net Return£7,978£8,350£20,001£29,310£36,642£102,281
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)4%5%11%16%20%57%