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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,248£34,762£35,631£36,522£37,617£178,779
Total Expenses£28,774£28,916£29,087£29,262£29,456£145,495
Profit Before Tax£5,474£5,846£6,544£7,259£8,162£33,284
Profit After Tax £4,434£4,735£5,300£5,880£6,611£26,960
Change In Property Value£5£5£10,800£19,278£25,654£55,743
Net Return£4,439£4,740£16,101£25,158£32,265£82,703
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%47%