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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,300£27,846£28,542£29,256£29,987£142,931
Total Expenses£24,059£24,125£24,206£24,288£24,372£121,051
Profit Before Tax£3,241£3,721£4,336£4,968£5,615£21,880
Profit After Tax £2,625£3,014£3,512£4,024£4,548£17,723
Change In Property Value£10,500£10,710£21,848£28,403£32,805£104,267
Net Return£13,125£13,724£25,361£32,427£37,354£121,990
Return From Rental Income (%)1%1%1%1%1%5%
Total Net Return (%)4%4%8%10%11%37%