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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,500£38,062£39,014£39,989£41,189£195,755
Total Expenses£34,006£34,074£34,180£34,288£34,419£170,968
Profit Before Tax£3,494£3,988£4,834£5,701£6,770£24,787
Profit After Tax £2,830£3,231£3,916£4,618£5,484£20,078
Change In Property Value£8£8£15,000£26,776£35,631£77,421
Net Return£2,837£3,238£18,916£31,393£41,114£97,499
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%1%8%13%16%39%