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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,044£31,510£32,297£33,105£34,098£162,054
Total Expenses£24,347£24,439£24,561£24,686£24,828£122,861
Profit Before Tax£6,697£7,070£7,736£8,419£9,270£39,193
Profit After Tax £5,425£5,727£6,266£6,820£7,509£31,747
Change In Property Value£5£5£9,700£17,315£23,041£50,066
Net Return£5,430£5,732£15,967£24,134£30,550£81,812
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%