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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,256£41,875£42,922£43,995£45,315£215,362
Total Expenses£34,382£34,455£34,571£34,689£34,832£172,928
Profit Before Tax£6,874£7,420£8,351£9,306£10,483£42,434
Profit After Tax £5,568£6,010£6,764£7,538£8,491£34,371
Change In Property Value£7,500£7,575£22,952£31,521£36,880£106,428
Net Return£13,068£13,585£29,717£39,059£45,371£140,799
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)5%5%12%16%18%56%