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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£44,256£44,920£46,043£47,194£48,610£231,022
Total Expenses£39,554£39,667£39,822£39,981£40,165£199,189
Profit Before Tax£4,702£5,253£6,221£7,213£8,445£31,834
Profit After Tax £3,808£4,255£5,039£5,843£6,840£25,785
Change In Property Value£20,875£21,397£39,477£50,421£58,030£190,201
Net Return£24,683£25,652£44,516£56,264£64,870£215,986
Return From Rental Income (%)1%2%2%2%2%9%
Total Net Return (%)9%9%16%20%23%77%