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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,256£41,875£42,922£43,995£45,315£215,362
Total Expenses£34,382£34,455£34,571£34,689£34,832£172,928
Profit Before Tax£6,874£7,420£8,351£9,306£10,483£42,434
Profit After Tax £5,568£6,010£6,764£7,538£8,491£34,371
Change In Property Value£15,000£15,300£31,212£40,576£42,604£144,692
Net Return£20,568£21,310£37,976£48,113£51,096£179,063
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)8%8%15%19%20%71%