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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,136£29,573£30,312£31,070£32,002£152,094
Total Expenses£23,283£23,373£23,490£23,609£23,745£117,500
Profit Before Tax£5,853£6,200£6,823£7,461£8,257£34,594
Profit After Tax £4,741£5,022£5,526£6,043£6,688£28,021
Change In Property Value£5£5£9,260£16,529£21,996£47,795
Net Return£4,745£5,027£14,787£22,573£28,684£75,816
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)3%3%10%15%19%50%