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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,924£37,478£38,415£39,375£40,556£192,748
Total Expenses£33,862£33,963£34,100£34,240£34,400£170,564
Profit Before Tax£3,062£3,515£4,315£5,136£6,156£22,184
Profit After Tax £2,481£2,847£3,495£4,160£4,986£17,969
Change In Property Value£7£7£14,200£25,348£33,730£73,292
Net Return£2,488£2,854£17,696£29,507£38,717£91,261
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)1%1%7%12%16%39%