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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,320£28,745£29,463£30,200£31,106£147,834
Total Expenses£25,265£25,353£25,468£25,585£25,719£127,390
Profit Before Tax£3,055£3,392£3,995£4,615£5,387£20,444
Profit After Tax £2,475£2,747£3,236£3,738£4,364£16,560
Change In Property Value£5£5£10,300£18,386£24,466£53,163
Net Return£2,480£2,752£13,537£22,124£28,830£69,723
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)1%2%8%13%17%41%