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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,024£30,474£31,236£32,017£32,978£156,729
Total Expenses£25,351£25,486£25,646£25,810£25,989£128,282
Profit Before Tax£4,673£4,988£5,590£6,208£6,989£28,448
Profit After Tax £3,785£4,041£4,528£5,028£5,661£23,043
Change In Property Value£5£5£9,300£16,601£22,091£48,001
Net Return£3,790£4,045£13,828£21,629£27,752£71,044
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%47%