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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,720£31,181£31,960£32,759£33,742£160,363
Total Expenses£24,116£24,208£24,329£24,453£24,594£121,700
Profit Before Tax£6,604£6,973£7,631£8,307£9,148£38,663
Profit After Tax £5,349£5,648£6,181£6,728£7,410£31,317
Change In Property Value£5£5£9,600£17,136£22,804£49,550
Net Return£5,354£5,653£15,782£23,865£30,214£80,867
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%