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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,004£32,484£33,296£34,129£35,152£167,065
Total Expenses£25,038£25,132£25,256£25,383£25,528£126,337
Profit Before Tax£6,966£7,352£8,040£8,745£9,624£40,728
Profit After Tax £5,643£5,955£6,513£7,084£7,796£32,990
Change In Property Value£5£5£10,000£17,850£23,754£51,614
Net Return£5,648£5,960£16,513£24,934£31,549£84,604
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%