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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,172£29,610£30,350£31,109£32,042£152,282
Total Expenses£24,586£24,708£24,856£25,006£25,173£124,328
Profit Before Tax£4,586£4,902£5,494£6,102£6,869£27,954
Profit After Tax £3,715£3,970£4,450£4,943£5,564£22,642
Change In Property Value£5£5£9,200£16,422£21,853£47,485
Net Return£3,720£3,975£13,651£21,365£27,418£70,128
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%14%18%47%