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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,648£31,108£31,885£32,683£33,663£159,987
Total Expenses£24,109£24,201£24,322£24,445£24,586£121,662
Profit Before Tax£6,539£6,907£7,564£8,237£9,077£38,325
Profit After Tax £5,297£5,595£6,127£6,672£7,353£31,043
Change In Property Value£5£5£9,600£17,136£22,804£49,550
Net Return£5,302£5,599£15,727£23,809£30,156£80,593
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%51%