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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,696£28,111£28,814£29,535£30,421£144,577
Total Expenses£21,950£22,041£22,158£22,277£22,412£110,839
Profit Before Tax£5,746£6,070£6,656£7,257£8,008£33,738
Profit After Tax £4,654£4,917£5,391£5,878£6,487£27,327
Change In Property Value£4£4£8,580£15,316£20,381£44,285
Net Return£4,658£4,921£13,972£21,194£26,868£71,612
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%