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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,320£28,745£29,463£30,200£31,106£147,834
Total Expenses£22,686£22,774£22,889£23,007£23,140£114,495
Profit Before Tax£5,634£5,971£6,574£7,193£7,966£33,339
Profit After Tax £4,564£4,836£5,325£5,827£6,453£27,004
Change In Property Value£5£5£9,000£16,065£21,378£46,453
Net Return£4,568£4,841£14,325£21,892£27,831£73,457
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%15%19%50%