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£27,027£27,167£27,334£27,505£27,692£136,724
Profit Before Tax£4,869£5,207£5,850£6,509£7,342£29,777
Profit After Tax £3,944£4,218£4,738£5,272£5,947£24,120
Change In Property Value£5£5£10,000£17,850£23,754£51,614
Net Return£3,949£4,223£14,739£23,123£29,701£75,734
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%14%18%46%