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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,672£31,132£31,910£32,708£33,689£160,112
Total Expenses£23,483£23,565£23,677£23,791£23,922£118,437
Profit Before Tax£7,189£7,567£8,234£8,917£9,767£41,675
Profit After Tax £5,823£6,129£6,669£7,223£7,911£33,756
Change In Property Value£5£5£9,500£16,958£22,566£49,034
Net Return£5,828£6,134£16,170£24,181£30,477£82,790
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%10%16%20%53%