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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,084£30,535£31,299£32,081£33,044£157,043
Total Expenses£23,656£23,747£23,866£23,988£24,127£119,384
Profit Before Tax£6,428£6,788£7,433£8,093£8,916£37,659
Profit After Tax £5,207£5,499£6,020£6,555£7,222£30,504
Change In Property Value£5£5£9,400£16,779£22,329£48,517
Net Return£5,212£5,503£15,421£23,335£29,551£79,021
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%