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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,508£36,041£36,942£37,865£39,001£185,357
Total Expenses£29,190£29,331£29,503£29,679£29,874£147,578
Profit Before Tax£6,318£6,709£7,438£8,186£9,127£37,778
Profit After Tax £5,118£5,435£6,025£6,631£7,393£30,601
Change In Property Value£6£6£11,000£19,635£26,129£56,776
Net Return£5,123£5,440£17,025£26,266£33,522£87,376
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%9%15%19%48%