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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,344£28,769£29,488£30,226£31,132£147,960
Total Expenses£23,586£23,705£23,848£23,995£24,157£119,292
Profit Before Tax£4,758£5,064£5,640£6,230£6,975£28,668
Profit After Tax £3,854£4,102£4,568£5,047£5,650£23,221
Change In Property Value£4£4£8,780£15,673£20,856£45,317
Net Return£3,859£4,106£13,349£20,719£26,506£68,538
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%9%15%19%48%