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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£35,448£35,980£36,879£37,801£38,935£185,043
Total Expenses£29,371£29,518£29,694£29,875£30,075£148,534
Profit Before Tax£6,077£6,462£7,185£7,926£8,860£36,510
Profit After Tax £4,922£5,234£5,820£6,420£7,177£29,573
Change In Property Value£5£5£10,980£19,600£26,082£56,672
Net Return£4,928£5,240£16,800£26,020£33,258£86,245
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%9%14%18%48%