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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,284£31,753£32,547£33,361£34,362£163,307
Total Expenses£24,529£24,622£24,745£24,870£25,013£123,779
Profit Before Tax£6,755£7,131£7,802£8,491£9,349£39,527
Profit After Tax £5,471£5,776£6,320£6,878£7,573£32,017
Change In Property Value£5£5£9,780£17,458£23,231£50,479
Net Return£5,476£5,781£16,100£24,335£30,804£82,496
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%