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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,300£33,799£34,644£35,511£36,576£173,831
Total Expenses£27,989£28,127£28,294£28,465£28,653£141,529
Profit Before Tax£5,311£5,672£6,350£7,046£7,923£32,302
Profit After Tax £4,302£4,594£5,144£5,707£6,418£26,164
Change In Property Value£5£5£10,500£18,743£24,941£54,195
Net Return£4,307£4,600£15,644£24,450£31,359£80,359
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)3%3%9%14%18%47%