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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,052£29,488£30,225£30,981£31,910£151,655
Total Expenses£22,859£22,951£23,070£23,191£23,329£115,400
Profit Before Tax£6,193£6,537£7,155£7,789£8,581£36,256
Profit After Tax £5,016£5,295£5,796£6,309£6,951£29,367
Change In Property Value£5£5£9,000£16,065£21,378£46,453
Net Return£5,021£5,299£14,796£22,375£28,329£75,820
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%