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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,672£31,132£31,910£32,708£33,689£160,112
Total Expenses£26,706£26,862£27,043£27,228£27,428£135,267
Profit Before Tax£3,966£4,270£4,868£5,480£6,261£24,845
Profit After Tax £3,213£3,459£3,943£4,439£5,072£20,125
Change In Property Value£5£5£9,500£16,958£22,566£49,034
Net Return£3,217£3,463£13,443£21,397£27,638£69,158
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%14%18%45%