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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,872£32,350£33,159£33,988£35,007£166,376
Total Expenses£24,945£25,039£25,163£25,290£25,434£125,872
Profit Before Tax£6,927£7,311£7,996£8,698£9,573£40,505
Profit After Tax £5,611£5,922£6,477£7,045£7,754£32,809
Change In Property Value£5£5£9,960£17,779£23,659£51,408
Net Return£5,616£5,927£16,437£24,824£31,413£84,216
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%