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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,200£31,668£32,460£33,271£34,269£162,868
Total Expenses£25,949£26,042£26,164£26,289£26,432£130,877
Profit Before Tax£5,251£5,626£6,295£6,982£7,838£31,991
Profit After Tax £4,253£4,557£5,099£5,655£6,348£25,913
Change In Property Value£5£5£10,500£18,743£24,941£54,195
Net Return£4,258£4,562£15,599£24,398£31,290£80,108
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%14%18%47%