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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,544£29,987£30,737£31,505£32,450£154,224
Total Expenses£22,498£22,554£22,640£22,728£22,833£113,253
Profit Before Tax£7,046£7,433£8,097£8,778£9,618£40,970
Profit After Tax £5,707£6,021£6,559£7,110£7,790£33,186
Change In Property Value£5£5£9,600£17,136£22,804£49,550
Net Return£5,712£6,025£16,159£24,246£30,594£82,736
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%20%53%