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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,392£34,908£35,781£36,675£37,775£179,531
Total Expenses£29,857£30,005£30,183£30,364£30,564£150,974
Profit Before Tax£4,535£4,902£5,598£6,311£7,211£28,557
Profit After Tax £3,673£3,971£4,534£5,112£5,841£23,131
Change In Property Value£6£6£11,200£19,992£26,604£57,808
Net Return£3,679£3,977£15,734£25,104£32,445£80,939
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)2%2%9%14%18%44%