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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,924£31,388£32,173£32,977£33,966£161,427
Total Expenses£25,690£25,819£25,974£26,134£26,309£129,926
Profit Before Tax£5,234£5,569£6,198£6,843£7,657£31,502
Profit After Tax £4,240£4,511£5,020£5,543£6,202£25,516
Change In Property Value£5£5£9,580£17,101£22,756£49,446
Net Return£4,245£4,516£14,601£22,644£28,958£74,963
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%9%15%19%48%