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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,280£32,764£33,583£34,423£35,456£168,506
Total Expenses£26,794£26,928£27,090£27,255£27,438£135,504
Profit Before Tax£5,487£5,837£6,494£7,167£8,017£33,002
Profit After Tax £4,444£4,728£5,260£5,806£6,494£26,731
Change In Property Value£5£5£10,000£17,850£23,754£51,614
Net Return£4,449£4,733£15,260£23,656£30,248£78,346
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%9%14%19%48%