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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£47,496£48,208£49,414£50,649£52,168£247,936
Total Expenses£42,941£43,024£43,155£43,289£43,452£215,861
Profit Before Tax£4,555£5,185£6,259£7,360£8,716£32,075
Profit After Tax £3,690£4,200£5,070£5,961£7,060£25,981
Change In Property Value£10£10£19,000£33,916£45,132£98,067
Net Return£3,699£4,209£24,070£39,877£52,192£124,048
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%1%7%12%16%38%