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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£48,396£49,122£50,350£51,609£53,157£252,634
Total Expenses£41,754£41,872£42,038£42,208£42,405£210,277
Profit Before Tax£6,642£7,250£8,312£9,401£10,752£42,357
Profit After Tax £5,380£5,872£6,733£7,615£8,709£34,309
Change In Property Value£9£9£17,600£31,417£41,807£90,841
Net Return£5,389£5,881£24,333£39,031£50,516£125,150
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%8%13%17%42%