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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,000£33,495£34,332£35,191£36,246£172,264
Total Expenses£29,105£29,201£29,327£29,457£29,605£146,695
Profit Before Tax£3,895£4,294£5,005£5,734£6,641£25,570
Profit After Tax £3,155£3,479£4,054£4,644£5,379£20,711
Change In Property Value£6£6£12,000£21,420£28,504£61,937
Net Return£3,161£3,485£16,054£26,065£33,884£82,649
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%13%17%42%