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£21,757£21,824£21,919£22,016£22,131£109,646
Profit Before Tax£7,295£7,664£8,306£8,964£9,780£42,009
Profit After Tax £5,909£6,208£6,728£7,261£7,921£34,028
Change In Property Value£4£4£8,999£16,064£21,376£46,448
Net Return£5,913£6,213£15,727£23,325£29,297£80,475
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)4%4%11%16%20%55%