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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,364£29,804£30,550£31,313£32,253£153,284
Total Expenses£21,687£21,742£21,828£21,915£22,020£109,192
Profit Before Tax£7,677£8,062£8,722£9,398£10,233£44,092
Profit After Tax £6,218£6,530£7,065£7,613£8,289£35,715
Change In Property Value£5£5£9,200£16,422£21,853£47,485
Net Return£6,223£6,535£16,265£24,035£30,142£83,200
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)4%4%11%16%20%56%