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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,636£28,051£28,752£29,471£30,355£144,264
Total Expenses£23,881£23,998£24,138£24,282£24,440£120,739
Profit Before Tax£3,755£4,053£4,614£5,189£5,915£23,525
Profit After Tax £3,041£3,283£3,737£4,203£4,791£19,055
Change In Property Value£5£5£9,000£16,065£21,378£46,453
Net Return£3,046£3,287£12,737£20,268£26,170£65,508
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%14%18%45%