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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,344£31,814£32,610£33,425£34,427£163,620
Total Expenses£27,749£27,842£27,965£28,090£28,233£139,879
Profit Before Tax£3,595£3,972£4,645£5,335£6,195£23,741
Profit After Tax £2,912£3,217£3,762£4,321£5,018£19,230
Change In Property Value£6£6£11,400£20,349£27,079£58,840
Net Return£2,918£3,223£15,163£24,671£32,097£78,070
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%13%17%42%