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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,568£30,012£30,762£31,531£32,477£154,349
Total Expenses£24,585£24,709£24,858£25,011£25,179£124,342
Profit Before Tax£4,983£5,303£5,904£6,520£7,298£30,007
Profit After Tax £4,036£4,295£4,782£5,281£5,911£24,306
Change In Property Value£5£5£9,160£16,351£21,758£47,279
Net Return£4,041£4,300£13,942£21,632£27,669£71,584
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%9%15%19%48%