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£24,279£24,356£24,464£24,574£24,703£122,375
Profit Before Tax£7,437£7,836£8,533£9,247£10,134£43,187
Profit After Tax £6,024£6,347£6,912£7,490£8,208£34,981
Change In Property Value£5£5£10,000£17,850£23,754£51,614
Net Return£6,029£6,352£16,912£25,341£31,962£86,595
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%20%53%