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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,912£34,590£35,455£36,341£37,250£177,549
Total Expenses£27,498£27,577£27,674£27,774£27,875£138,399
Profit Before Tax£6,414£7,013£7,781£8,567£9,374£39,150
Profit After Tax £5,195£5,681£6,302£6,940£7,593£31,711
Change In Property Value£11,900£12,138£24,762£32,190£37,179£118,169
Net Return£17,095£17,819£31,064£39,130£44,773£149,880
Return From Rental Income (%)1%2%2%2%2%8%
Total Net Return (%)5%5%8%10%12%40%