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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,232£29,817£30,562£31,326£32,109£153,046
Total Expenses£23,769£23,873£23,991£24,111£24,232£119,976
Profit Before Tax£5,463£5,943£6,571£7,215£7,877£33,070
Profit After Tax £4,425£4,814£5,323£5,844£6,381£26,787
Change In Property Value£9,500£9,690£19,768£25,698£29,681£94,337
Net Return£13,925£14,504£25,090£31,542£36,062£121,123
Return From Rental Income (%)2%2%2%2%2%9%
Total Net Return (%)5%5%9%11%13%42%