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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,404£28,830£29,551£30,290£31,198£148,273
Total Expenses£20,996£21,050£21,133£21,218£21,319£105,715
Profit Before Tax£7,408£7,780£8,418£9,072£9,879£42,558
Profit After Tax £6,001£6,302£6,819£7,348£8,002£34,472
Change In Property Value£4£4£8,900£15,887£21,141£45,937
Net Return£6,005£6,306£15,719£23,235£29,143£80,408
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)4%4%11%16%20%56%