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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,612£34,116£34,969£35,843£36,919£175,459
Total Expenses£28,250£28,389£28,557£28,730£28,919£142,845
Profit Before Tax£5,362£5,727£6,412£7,114£7,999£32,614
Profit After Tax £4,343£4,639£5,193£5,762£6,479£26,417
Change In Property Value£5£5£10,600£18,921£25,179£54,711
Net Return£4,349£4,644£15,794£24,684£31,658£81,128
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%14%18%47%