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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,236£34,750£35,618£36,509£37,604£178,717
Total Expenses£26,650£26,747£26,877£27,010£27,162£134,446
Profit Before Tax£7,586£8,002£8,741£9,499£10,442£44,271
Profit After Tax £6,145£6,482£7,081£7,694£8,458£35,860
Change In Property Value£5£5£10,700£19,100£25,416£55,227
Net Return£6,150£6,487£17,781£26,794£33,874£91,087
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%