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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£50,172£51,175£52,455£53,766£55,110£262,679
Total Expenses£43,804£43,915£44,054£44,196£44,341£220,311
Profit Before Tax£6,368£7,260£8,401£9,570£10,769£42,368
Profit After Tax £5,158£5,881£6,805£7,752£8,723£34,318
Change In Property Value£19,300£19,686£40,159£52,207£60,299£191,652
Net Return£24,458£25,567£46,964£59,959£69,022£225,970
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)4%4%7%9%10%34%