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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,768£28,185£28,889£29,611£30,500£144,953
Total Expenses£20,535£20,589£20,670£20,753£20,852£103,399
Profit Before Tax£7,233£7,596£8,219£8,858£9,647£41,553
Profit After Tax £5,858£6,153£6,658£7,175£7,814£33,658
Change In Property Value£4£4£8,700£15,530£20,666£44,904
Net Return£5,863£6,157£15,358£22,705£28,480£78,563
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)4%4%11%16%20%56%