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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,632£32,106£32,909£33,732£34,744£165,123
Total Expenses£24,604£24,697£24,820£24,947£25,090£124,158
Profit Before Tax£7,028£7,409£8,089£8,785£9,653£40,965
Profit After Tax £5,693£6,002£6,552£7,116£7,819£33,182
Change In Property Value£5£5£9,800£17,493£23,278£50,581
Net Return£5,698£6,006£16,352£24,609£31,098£83,763
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%15%19%52%