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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,540£34,043£34,894£35,767£36,840£175,083
Total Expenses£26,977£27,073£27,201£27,332£27,482£136,066
Profit Before Tax£6,563£6,970£7,693£8,434£9,357£39,017
Profit After Tax £5,316£5,646£6,231£6,832£7,579£31,604
Change In Property Value£5£5£10,900£19,457£25,892£56,260
Net Return£5,322£5,651£17,131£26,289£33,471£87,864
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)3%3%10%15%19%49%