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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,228£30,681£31,448£32,235£33,202£157,794
Total Expenses£23,769£23,861£23,980£24,103£24,242£119,955
Profit Before Tax£6,459£6,821£7,468£8,132£8,960£37,839
Profit After Tax £5,232£5,525£6,049£6,587£7,257£30,650
Change In Property Value£5£5£9,450£16,869£22,447£48,775
Net Return£5,236£5,530£15,499£23,455£29,705£79,425
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%