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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,080£31,546£32,335£33,143£34,138£162,242
Total Expenses£24,249£24,334£24,450£24,568£24,704£122,305
Profit Before Tax£6,831£7,212£7,885£8,575£9,434£39,937
Profit After Tax £5,533£5,842£6,387£6,946£7,641£32,349
Change In Property Value£5£5£9,800£17,493£23,279£50,582
Net Return£5,538£5,846£16,187£24,439£30,920£82,931
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%