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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,680£32,155£32,959£33,783£34,797£165,374
Total Expenses£24,807£24,901£25,024£25,150£25,294£125,176
Profit Before Tax£6,873£7,255£7,935£8,633£9,502£40,198
Profit After Tax £5,567£5,876£6,427£6,993£7,697£32,560
Change In Property Value£5£5£9,900£17,672£23,516£51,098
Net Return£5,572£5,881£16,328£24,664£31,213£83,658
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%