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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,708£31,169£31,948£32,747£33,729£160,300
Total Expenses£24,115£24,207£24,328£24,451£24,592£121,693
Profit Before Tax£6,593£6,962£7,620£8,295£9,137£38,607
Profit After Tax £5,341£5,639£6,172£6,719£7,401£31,272
Change In Property Value£5£5£9,600£17,136£22,804£49,550
Net Return£5,345£5,644£15,772£23,855£30,204£80,821
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%