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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,316£32,801£33,621£34,461£35,495£168,694
Total Expenses£24,871£24,965£25,090£25,218£25,364£125,508
Profit Before Tax£7,445£7,836£8,531£9,243£10,131£43,186
Profit After Tax £6,031£6,347£6,910£7,487£8,206£34,980
Change In Property Value£5£5£9,900£17,672£23,516£51,098
Net Return£6,036£6,352£16,810£25,159£31,722£86,078
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%16%20%53%