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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£53,340£54,140£55,494£56,881£58,587£278,442
Total Expenses£45,819£45,945£46,123£46,306£46,519£230,711
Profit Before Tax£7,521£8,195£9,371£10,575£12,068£47,731
Profit After Tax £6,092£6,638£7,590£8,566£9,775£38,662
Change In Property Value£10£10£19,400£34,630£46,082£100,132
Net Return£6,102£6,648£26,991£43,196£55,858£138,794
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%8%13%17%42%