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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,128£34,640£35,506£36,394£37,485£178,153
Total Expenses£28,552£28,693£28,864£29,038£29,231£144,378
Profit Before Tax£5,576£5,947£6,642£7,355£8,254£33,775
Profit After Tax £4,517£4,817£5,380£5,958£6,686£27,357
Change In Property Value£5£5£10,700£19,100£25,416£55,227
Net Return£4,522£4,822£16,080£25,058£32,103£82,585
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%14%18%47%