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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£48,456£49,183£50,412£51,673£53,223£252,947
Total Expenses£44,537£44,656£44,821£44,991£45,189£224,194
Profit Before Tax£3,919£4,527£5,591£6,681£8,034£28,753
Profit After Tax £3,175£3,667£4,529£5,412£6,507£23,290
Change In Property Value£23,750£24,344£44,914£57,365£66,022£216,396
Net Return£26,925£28,011£49,443£62,777£72,530£239,685
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)8%9%15%19%23%74%