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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,960£31,424£32,210£33,015£34,006£161,615
Total Expenses£27,433£27,525£27,647£27,771£27,913£138,290
Profit Before Tax£3,527£3,899£4,563£5,244£6,093£23,325
Profit After Tax £2,857£3,158£3,696£4,248£4,935£18,894
Change In Property Value£6£6£11,260£20,100£26,747£58,118
Net Return£2,862£3,164£14,956£24,347£31,682£77,011
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%13%17%42%