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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,692£32,167£32,972£33,796£34,810£165,437
Total Expenses£25,602£25,695£25,819£25,945£26,089£129,150
Profit Before Tax£6,090£6,472£7,153£7,851£8,721£36,286
Profit After Tax £4,933£5,242£5,794£6,359£7,064£29,392
Change In Property Value£5£5£10,300£18,386£24,466£53,163
Net Return£4,938£5,247£16,094£24,745£31,530£82,555
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%19%49%