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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,500£31,972£32,772£33,591£34,599£164,434
Total Expenses£28,645£28,704£28,795£28,888£28,999£144,030
Profit Before Tax£2,855£3,268£3,977£4,704£5,600£20,404
Profit After Tax £2,312£2,647£3,221£3,810£4,536£16,527
Change In Property Value£6,300£6,363£19,280£26,478£30,979£89,400
Net Return£8,612£9,010£22,501£30,288£35,515£105,927
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)4%4%11%14%17%51%