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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,456£30,913£31,686£32,478£33,452£158,984
Total Expenses£23,931£24,023£24,143£24,266£24,406£120,768
Profit Before Tax£6,525£6,890£7,543£8,212£9,046£38,216
Profit After Tax £5,285£5,581£6,110£6,652£7,327£30,955
Change In Property Value£5£5£9,520£16,994£22,614£49,137
Net Return£5,290£5,586£15,630£23,645£29,941£80,092
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%