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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,280£32,764£33,583£34,423£35,456£168,506
Total Expenses£27,966£28,127£28,314£28,505£28,713£141,624
Profit Before Tax£4,315£4,638£5,270£5,918£6,743£26,882
Profit After Tax £3,495£3,756£4,268£4,793£5,461£21,774
Change In Property Value£5£5£10,000£17,850£23,754£51,614
Net Return£3,500£3,761£14,268£22,644£29,215£73,389
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%14%18%45%