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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,780£34,287£35,144£36,022£37,103£176,336
Total Expenses£29,077£29,217£29,386£29,559£29,750£146,989
Profit Before Tax£4,703£5,070£5,758£6,463£7,353£29,347
Profit After Tax £3,809£4,106£4,664£5,235£5,956£23,771
Change In Property Value£6£6£11,000£19,635£26,129£56,776
Net Return£3,815£4,112£15,664£24,871£32,085£80,547
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%14%18%45%