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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,732£37,283£38,215£39,170£40,346£191,746
Total Expenses£32,176£32,277£32,413£32,553£32,713£162,132
Profit Before Tax£4,556£5,006£5,802£6,618£7,633£29,614
Profit After Tax £3,690£4,055£4,699£5,360£6,182£23,987
Change In Property Value£7£7£13,360£23,848£31,735£68,957
Net Return£3,697£4,061£18,060£29,208£37,917£92,944
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%2%8%13%17%42%