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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,232£29,670£30,412£31,173£32,108£152,595
Total Expenses£23,767£23,857£23,974£24,094£24,230£119,921
Profit Before Tax£5,465£5,814£6,438£7,079£7,878£32,674
Profit After Tax £4,427£4,709£5,215£5,734£6,381£26,466
Change In Property Value£5£5£9,499£16,956£22,564£49,028
Net Return£4,432£4,714£14,714£22,690£28,945£75,494
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%19%49%