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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,156£30,608£31,374£32,158£33,123£157,418
Total Expenses£24,147£24,203£24,291£24,380£24,487£121,508
Profit Before Tax£6,009£6,405£7,083£7,778£8,635£35,911
Profit After Tax £4,868£5,188£5,737£6,300£6,995£29,088
Change In Property Value£5£5£10,400£18,564£24,704£53,679
Net Return£4,873£5,193£16,137£24,864£31,699£82,767
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%9%15%19%49%