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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£51,144£51,911£53,209£54,539£56,175£266,979
Total Expenses£44,012£44,135£44,308£44,484£44,691£221,630
Profit Before Tax£7,132£7,776£8,901£10,055£11,485£45,349
Profit After Tax £5,777£6,299£7,210£8,144£9,303£36,732
Change In Property Value£9£9£18,600£33,202£44,182£96,003
Net Return£5,786£6,308£25,810£41,346£53,484£132,735
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%8%13%17%42%