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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,852£34,360£35,219£36,099£37,182£176,712
Total Expenses£27,206£27,303£27,432£27,564£27,715£137,221
Profit Before Tax£6,646£7,057£7,787£8,535£9,467£39,491
Profit After Tax £5,383£5,716£6,307£6,914£7,668£31,988
Change In Property Value£6£6£11,000£19,635£26,129£56,776
Net Return£5,388£5,721£17,307£26,549£33,798£88,764
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)3%3%10%15%19%49%