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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,808£27,210£27,890£28,588£29,445£139,941
Total Expenses£19,844£19,896£19,975£20,055£20,152£99,922
Profit Before Tax£6,964£7,314£7,916£8,532£9,293£40,019
Profit After Tax £5,641£5,924£6,412£6,911£7,528£32,415
Change In Property Value£4£4£8,400£14,994£19,953£43,356
Net Return£5,645£5,929£14,812£21,905£27,481£75,771
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)4%4%11%16%20%56%