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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£42,012£42,642£43,708£44,801£46,145£219,308
Total Expenses£36,513£36,622£36,771£36,925£37,102£183,933
Profit Before Tax£5,499£6,020£6,937£7,876£9,043£35,376
Profit After Tax £4,454£4,876£5,619£6,380£7,325£28,654
Change In Property Value£8£8£15,280£27,275£36,296£78,867
Net Return£4,462£4,884£20,899£33,655£43,621£107,521
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%2%8%13%17%42%