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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,236£31,705£32,497£33,310£34,309£163,056
Total Expenses£24,485£24,578£24,700£24,825£24,968£123,556
Profit Before Tax£6,751£7,127£7,797£8,484£9,341£39,500
Profit After Tax £5,468£5,773£6,316£6,872£7,566£31,995
Change In Property Value£5£5£9,760£17,422£23,184£50,376
Net Return£5,473£5,777£16,076£24,294£30,750£82,371
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%