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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,768£31,230£32,010£32,811£33,795£160,613
Total Expenses£24,912£25,004£25,126£25,249£25,390£125,682
Profit Before Tax£5,856£6,225£6,885£7,561£8,404£34,931
Profit After Tax £4,743£5,042£5,577£6,125£6,808£28,294
Change In Property Value£5£5£9,999£17,849£23,751£51,609
Net Return£4,748£5,047£15,576£23,973£30,559£79,903
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%19%49%