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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,052£29,488£30,225£30,981£31,910£151,655
Total Expenses£22,259£22,337£22,443£22,551£22,676£112,267
Profit Before Tax£6,793£7,151£7,782£8,429£9,234£39,389
Profit After Tax £5,502£5,792£6,303£6,828£7,479£31,905
Change In Property Value£5£5£9,000£16,065£21,378£46,453
Net Return£5,507£5,797£15,304£22,893£28,858£78,358
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%16%20%54%