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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,940£33,434£34,270£35,127£36,181£171,951
Total Expenses£25,727£25,822£25,949£26,078£26,226£129,802
Profit Before Tax£7,213£7,612£8,321£9,049£9,954£42,150
Profit After Tax £5,843£6,166£6,740£7,329£8,063£34,141
Change In Property Value£5£5£10,300£18,386£24,466£53,163
Net Return£5,848£6,171£17,041£25,715£32,529£87,304
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%