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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,920£32,399£33,209£34,039£35,060£166,627
Total Expenses£24,990£25,084£25,208£25,335£25,479£126,095
Profit Before Tax£6,930£7,315£8,001£8,704£9,581£40,532
Profit After Tax £5,613£5,925£6,481£7,051£7,760£32,831
Change In Property Value£5£5£9,980£17,815£23,706£51,511
Net Return£5,618£5,930£16,461£24,865£31,467£84,342
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%