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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£29,052£29,488£30,225£30,981£31,910£151,655
Total Expenses£25,787£25,946£26,128£26,314£26,514£130,689
Profit Before Tax£3,265£3,542£4,097£4,667£5,396£20,966
Profit After Tax £2,645£2,869£3,319£3,780£4,371£16,983
Change In Property Value£4£4£8,999£16,064£21,376£46,448
Net Return£2,649£2,873£12,318£19,844£25,747£63,430
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%8%14%18%43%