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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,092£28,513£29,226£29,957£30,856£146,644
Total Expenses£22,266£22,354£22,469£22,586£22,718£112,393
Profit Before Tax£5,826£6,159£6,758£7,371£8,138£34,251
Profit After Tax £4,719£4,989£5,474£5,971£6,591£27,744
Change In Property Value£4£4£8,800£15,708£20,903£45,421
Net Return£4,723£4,993£14,274£21,679£27,495£73,164
Return From Rental Income (%)3%4%4%4%5%19%
Total Net Return (%)3%4%10%15%19%51%