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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,748£39,523£40,511£41,524£42,562£202,868
Total Expenses£35,123£35,212£35,321£35,434£35,548£176,638
Profit Before Tax£3,625£4,311£5,190£6,090£7,014£26,229
Profit After Tax £2,936£3,492£4,204£4,933£5,681£21,246
Change In Property Value£15,500£15,810£32,252£41,928£48,427£153,917
Net Return£18,436£19,302£36,456£46,861£54,108£175,163
Return From Rental Income (%)1%1%1%1%1%4%
Total Net Return (%)4%4%7%9%10%34%