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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,052£29,488£30,225£30,981£31,910£151,655
Total Expenses£25,699£25,856£26,036£26,220£26,418£130,229
Profit Before Tax£3,353£3,632£4,189£4,761£5,492£21,426
Profit After Tax £2,716£2,942£3,393£3,856£4,448£17,355
Change In Property Value£5£5£9,000£16,065£21,378£46,453
Net Return£2,720£2,946£12,393£19,921£25,827£63,808
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%8%14%18%44%