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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,668£38,233£39,189£40,169£41,374£196,632
Total Expenses£32,944£33,047£33,185£33,327£33,490£165,993
Profit Before Tax£4,724£5,186£6,004£6,842£7,883£30,639
Profit After Tax £3,826£4,201£4,863£5,542£6,386£24,817
Change In Property Value£7£7£13,700£24,455£32,543£70,712
Net Return£3,833£4,208£18,563£29,997£38,928£95,529
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%2%8%13%17%42%