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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,324£30,779£31,548£32,337£33,307£158,295
Total Expenses£22,378£22,435£22,523£22,613£22,720£112,668
Profit Before Tax£7,946£8,344£9,026£9,725£10,587£45,627
Profit After Tax £6,436£6,759£7,311£7,877£8,575£36,958
Change In Property Value£5£5£9,500£16,958£22,566£49,034
Net Return£6,441£6,763£16,811£24,835£31,141£85,991
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)4%4%11%16%20%56%