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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,452£34,969£35,843£36,739£37,841£179,844
Total Expenses£28,815£28,957£29,129£29,305£29,500£145,706
Profit Before Tax£5,637£6,012£6,714£7,434£8,341£34,138
Profit After Tax £4,566£4,869£5,438£6,021£6,757£27,652
Change In Property Value£5£5£10,800£19,278£25,654£55,743
Net Return£4,572£4,875£16,238£25,300£32,411£83,395
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%47%