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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,756£28,172£28,877£29,599£30,487£144,890
Total Expenses£23,917£24,052£24,211£24,372£24,548£121,100
Profit Before Tax£3,839£4,120£4,666£5,226£5,938£23,790
Profit After Tax £3,110£3,337£3,780£4,233£4,810£19,270
Change In Property Value£4£4£8,599£15,350£20,426£44,383
Net Return£3,114£3,341£12,379£19,583£25,236£63,653
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)2%2%9%14%18%46%