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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,716£32,192£32,997£33,821£34,836£165,562
Total Expenses£24,409£24,489£24,599£24,713£24,844£123,054
Profit Before Tax£7,307£7,703£8,397£9,109£9,992£42,508
Profit After Tax £5,919£6,239£6,802£7,378£8,094£34,431
Change In Property Value£5£5£10,000£17,850£23,754£51,614
Net Return£5,924£6,244£16,802£25,229£31,847£86,046
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%19%53%