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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,956£32,435£33,246£34,077£35,100£166,815
Total Expenses£25,225£25,328£25,460£25,596£25,749£127,357
Profit Before Tax£6,731£7,108£7,786£8,482£9,351£39,458
Profit After Tax £5,452£5,757£6,307£6,870£7,574£31,961
Change In Property Value£5£5£9,900£17,672£23,516£51,098
Net Return£5,457£5,762£16,207£24,542£31,090£83,059
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%51%