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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,632£32,106£32,909£33,732£34,744£165,123
Total Expenses£24,915£25,016£25,145£25,278£25,429£125,783
Profit Before Tax£6,717£7,091£7,764£8,453£9,315£39,340
Profit After Tax £5,441£5,744£6,289£6,847£7,545£31,865
Change In Property Value£5£5£9,800£17,493£23,279£50,582
Net Return£5,446£5,749£16,089£24,341£30,824£82,447
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%