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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,356£31,826£32,622£33,438£34,441£163,683
Total Expenses£24,576£24,669£24,792£24,917£25,060£124,015
Profit Before Tax£6,780£7,157£7,830£8,520£9,380£39,667
Profit After Tax £5,492£5,797£6,342£6,901£7,598£32,131
Change In Property Value£5£5£9,800£17,493£23,279£50,582
Net Return£5,496£5,802£16,143£24,395£30,877£82,712
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%