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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,540£34,043£34,894£35,767£36,840£175,083
Total Expenses£29,444£29,506£29,602£29,700£29,818£148,071
Profit Before Tax£4,096£4,537£5,292£6,066£7,021£27,012
Profit After Tax £3,317£3,675£4,287£4,914£5,687£21,880
Change In Property Value£6£6£12,900£23,027£30,642£66,582
Net Return£3,324£3,681£17,187£27,941£36,330£88,462
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%13%17%41%