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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,508£36,041£36,942£37,865£39,001£185,357
Total Expenses£28,872£29,006£29,171£29,340£29,528£145,918
Profit Before Tax£6,636£7,035£7,771£8,525£9,473£39,439
Profit After Tax £5,375£5,698£6,294£6,905£7,673£31,946
Change In Property Value£6£6£11,000£19,635£26,129£56,776
Net Return£5,381£5,704£17,294£26,541£33,802£88,721
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)3%3%10%15%19%49%