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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,936£28,355£29,064£29,791£30,684£145,830
Total Expenses£24,234£24,322£24,436£24,553£24,685£122,230
Profit Before Tax£3,702£4,033£4,628£5,238£6,000£23,600
Profit After Tax £2,998£3,267£3,749£4,243£4,860£19,116
Change In Property Value£5£5£9,800£17,493£23,279£50,582
Net Return£3,003£3,271£13,549£21,736£28,138£69,698
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%8%14%18%44%