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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,572£35,091£35,968£36,867£37,973£180,471
Total Expenses£30,341£30,404£30,503£30,604£30,725£152,577
Profit Before Tax£4,231£4,686£5,465£6,263£7,248£27,893
Profit After Tax £3,427£3,796£4,427£5,073£5,871£22,594
Change In Property Value£7£7£13,300£23,741£31,592£68,647
Net Return£3,434£3,802£17,727£28,814£37,463£91,241
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%13%17%41%