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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,476£34,993£35,868£36,765£37,868£179,969
Total Expenses£26,832£26,930£27,061£27,194£27,347£135,364
Profit Before Tax£7,644£8,063£8,807£9,571£10,521£44,605
Profit After Tax £6,191£6,531£7,134£7,752£8,522£36,130
Change In Property Value£5£5£10,780£19,243£25,607£55,640
Net Return£6,197£6,536£17,914£26,995£34,128£91,770
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%