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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,632£32,106£32,909£33,732£34,744£165,123
Total Expenses£25,028£25,131£25,263£25,399£25,552£126,373
Profit Before Tax£6,604£6,975£7,646£8,333£9,192£38,750
Profit After Tax £5,349£5,650£6,193£6,750£7,446£31,387
Change In Property Value£5£5£9,800£17,493£23,279£50,582
Net Return£5,354£5,655£15,993£24,243£30,724£81,969
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%51%