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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,996£31,461£32,247£33,054£34,045£161,803
Total Expenses£24,144£24,236£24,358£24,482£24,624£121,844
Profit Before Tax£6,852£7,225£7,890£8,571£9,421£39,960
Profit After Tax £5,550£5,852£6,391£6,943£7,631£32,367
Change In Property Value£5£5£9,600£17,136£22,804£49,550
Net Return£5,555£5,857£15,991£24,079£30,435£81,917
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%