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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,320£31,790£32,585£33,399£34,401£163,495
Total Expenses£22,877£22,936£23,026£23,119£23,230£115,188
Profit Before Tax£8,443£8,854£9,558£10,280£11,172£48,307
Profit After Tax £6,839£7,172£7,742£8,327£9,049£39,129
Change In Property Value£5£5£9,700£17,315£23,041£50,066
Net Return£6,843£7,176£17,442£25,642£32,090£89,194
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)4%5%11%16%20%56%