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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,900£34,408£35,269£36,150£37,235£176,963
Total Expenses£25,619£25,702£25,819£25,937£26,076£129,153
Profit Before Tax£8,281£8,706£9,450£10,213£11,159£47,809
Profit After Tax £6,707£7,052£7,655£8,273£9,039£38,725
Change In Property Value£5£5£10,500£18,743£24,941£54,195
Net Return£6,713£7,057£18,155£27,015£33,980£92,920
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%11%16%20%54%