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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,340£32,825£33,646£34,487£35,521£168,819
Total Expenses£26,063£26,158£26,283£26,411£26,557£131,472
Profit Before Tax£6,277£6,667£7,363£8,076£8,964£37,347
Profit After Tax £5,084£5,400£5,964£6,542£7,261£30,251
Change In Property Value£5£5£10,500£18,743£24,941£54,195
Net Return£5,089£5,406£16,464£25,284£32,203£84,446
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)3%3%10%15%19%49%