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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,860£32,338£33,146£33,975£34,994£166,314
Total Expenses£24,944£25,038£25,162£25,288£25,433£125,865
Profit Before Tax£6,916£7,300£7,985£8,687£9,561£40,448
Profit After Tax £5,602£5,913£6,468£7,036£7,745£32,763
Change In Property Value£5£5£9,960£17,779£23,659£51,408
Net Return£5,607£5,918£16,428£24,815£31,403£84,171
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%