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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,800£29,232£29,963£30,712£31,633£150,340
Total Expenses£24,011£24,106£24,229£24,354£24,494£121,194
Profit Before Tax£4,789£5,126£5,734£6,358£7,139£29,146
Profit After Tax £3,879£4,152£4,645£5,150£5,782£23,609
Change In Property Value£5£5£9,500£16,958£22,566£49,034
Net Return£3,884£4,156£14,145£22,108£28,348£72,642
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%47%