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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,628£33,117£33,945£34,794£35,838£170,323
Total Expenses£25,497£25,592£25,718£25,846£25,994£128,647
Profit Before Tax£7,131£7,525£8,228£8,948£9,844£41,676
Profit After Tax £5,776£6,096£6,664£7,247£7,974£33,757
Change In Property Value£5£5£10,200£18,207£24,229£52,647
Net Return£5,781£6,101£16,865£25,455£32,203£86,404
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%