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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,280£32,764£33,583£34,423£35,456£168,506
Total Expenses£24,894£24,984£25,105£25,229£25,372£125,584
Profit Before Tax£7,386£7,780£8,478£9,194£10,084£42,922
Profit After Tax £5,983£6,302£6,867£7,447£8,168£34,767
Change In Property Value£5£5£9,999£17,849£23,751£51,609
Net Return£5,988£6,307£16,866£25,295£31,919£86,376
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%10%15%20%53%