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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,880£36,418£37,329£38,262£39,410£187,298
Total Expenses£31,464£31,529£31,631£31,735£31,861£158,219
Profit Before Tax£4,416£4,889£5,698£6,527£7,549£29,079
Profit After Tax £3,577£3,960£4,615£5,287£6,115£23,554
Change In Property Value£7£7£13,800£24,633£32,780£71,228
Net Return£3,584£3,967£18,415£29,920£38,895£94,782
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%13%17%41%