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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,600£34,104£34,957£35,831£36,905£175,397
Total Expenses£26,189£26,286£26,414£26,545£26,695£132,130
Profit Before Tax£7,411£7,818£8,543£9,285£10,210£43,267
Profit After Tax £6,003£6,333£6,920£7,521£8,270£35,046
Change In Property Value£5£5£10,500£18,743£24,941£54,195
Net Return£6,008£6,338£17,420£26,264£33,212£89,241
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%