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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,516£34,019£34,869£35,741£36,813£174,958
Total Expenses£26,141£26,238£26,366£26,497£26,646£131,888
Profit Before Tax£7,375£7,781£8,504£9,244£10,167£43,070
Profit After Tax £5,974£6,303£6,888£7,488£8,235£34,887
Change In Property Value£5£5£10,480£18,707£24,894£54,092
Net Return£5,979£6,308£17,368£26,195£33,129£88,979
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%