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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£44,628£45,297£46,430£47,591£49,018£232,964
Total Expenses£41,178£41,291£41,448£41,608£41,793£207,318
Profit Before Tax£3,450£4,006£4,982£5,983£7,225£25,646
Profit After Tax £2,794£3,245£4,036£4,846£5,853£20,774
Change In Property Value£21,875£22,422£41,368£52,837£60,810£199,312
Net Return£24,669£25,667£45,404£57,683£66,663£220,086
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)8%9%15%20%23%75%