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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,740£29,315£30,048£30,799£31,569£150,470
Total Expenses£26,187£26,256£26,340£26,426£26,514£131,723
Profit Before Tax£2,553£3,059£3,708£4,373£5,055£18,747
Profit After Tax £2,068£2,478£3,003£3,542£4,095£15,185
Change In Property Value£11,500£11,730£23,929£31,108£35,930£114,197
Net Return£13,568£14,208£26,932£34,650£40,024£129,382
Return From Rental Income (%)1%1%1%1%1%4%
Total Net Return (%)4%4%7%10%11%36%