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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,792£34,299£35,156£36,035£37,116£176,399
Total Expenses£29,668£29,730£29,827£29,925£30,044£149,194
Profit Before Tax£4,124£4,569£5,330£6,110£7,072£27,204
Profit After Tax £3,340£3,701£4,317£4,949£5,728£22,036
Change In Property Value£7£7£13,000£23,205£30,880£67,099
Net Return£3,347£3,707£17,317£28,154£36,608£89,134
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%13%17%41%