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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,964£33,458£34,295£35,152£36,207£172,077
Total Expenses£25,729£25,824£25,951£26,081£26,229£129,814
Profit Before Tax£7,235£7,634£8,344£9,072£9,978£42,262
Profit After Tax £5,860£6,184£6,759£7,348£8,082£34,233
Change In Property Value£5£5£10,300£18,386£24,466£53,163
Net Return£5,865£6,189£17,059£25,734£32,549£87,395
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%