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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,264£33,763£34,607£35,472£36,536£173,643
Total Expenses£25,957£26,053£26,181£26,311£26,460£130,963
Profit Before Tax£7,307£7,710£8,426£9,161£10,076£42,680
Profit After Tax £5,918£6,245£6,825£7,421£8,162£34,571
Change In Property Value£5£5£10,400£18,564£24,704£53,679
Net Return£5,924£6,250£17,226£25,985£32,866£88,250
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%