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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,160£35,687£36,580£37,494£38,619£183,540
Total Expenses£29,162£29,261£29,393£29,529£29,684£147,029
Profit Before Tax£5,998£6,426£7,186£7,966£8,935£36,511
Profit After Tax £4,858£5,205£5,821£6,452£7,238£29,574
Change In Property Value£6£6£11,920£21,278£28,314£61,524
Net Return£4,864£5,211£17,741£27,730£35,552£91,098
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%14%18%46%