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£25,600£25,693£25,817£25,943£26,087£129,140
Profit Before Tax£6,092£6,474£7,155£7,853£8,723£36,296
Profit After Tax £4,935£5,244£5,795£6,361£7,065£29,400
Change In Property Value£5£5£10,299£18,384£24,464£53,158
Net Return£4,940£5,249£16,095£24,745£31,529£82,558
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%19%49%