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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,584£35,103£35,980£36,880£37,986£180,533
Total Expenses£31,842£31,940£32,071£32,205£32,358£160,416
Profit Before Tax£2,742£3,163£3,909£4,675£5,628£20,117
Profit After Tax £2,221£2,562£3,167£3,787£4,559£16,295
Change In Property Value£7£7£13,300£23,741£31,592£68,647
Net Return£2,227£2,568£16,467£27,528£36,151£84,942
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%1%7%12%16%38%