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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,996£34,506£35,369£36,253£37,340£177,464
Total Expenses£25,237£25,334£25,463£25,596£25,747£127,377
Profit Before Tax£8,759£9,172£9,905£10,657£11,593£50,087
Profit After Tax £7,095£7,429£8,023£8,632£9,391£40,570
Change In Property Value£5£5£10,000£17,850£23,754£51,614
Net Return£7,100£7,434£18,023£26,483£33,144£92,184
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)4%5%11%16%20%56%