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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,956£32,435£33,246£34,077£35,100£166,815
Total Expenses£23,338£23,397£23,489£23,583£23,696£117,504
Profit Before Tax£8,618£9,038£9,757£10,494£11,403£49,311
Profit After Tax £6,981£7,321£7,903£8,500£9,237£39,942
Change In Property Value£5£5£9,900£17,672£23,516£51,098
Net Return£6,986£7,326£17,803£26,172£32,753£91,040
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)4%5%11%16%20%56%