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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,896£32,374£33,184£34,013£35,034£166,501
Total Expenses£28,860£29,042£29,248£29,459£29,686£146,295
Profit Before Tax£3,036£3,332£3,935£4,554£5,348£20,206
Profit After Tax £2,459£2,699£3,188£3,689£4,332£16,367
Change In Property Value£5£5£10,000£17,850£23,754£51,614
Net Return£2,464£2,704£13,188£21,539£28,086£67,981
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%13%17%42%