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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,928£33,422£34,257£35,114£36,167£171,889
Total Expenses£27,840£27,989£28,165£28,345£28,542£140,881
Profit Before Tax£5,088£5,433£6,093£6,769£7,625£31,008
Profit After Tax £4,121£4,401£4,935£5,483£6,176£25,116
Change In Property Value£5£5£10,200£18,207£24,229£52,647
Net Return£4,126£4,406£15,135£23,690£30,405£77,763
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%14%18%47%