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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,980£32,460£33,271£34,103£35,126£166,940
Total Expenses£28,098£28,158£28,249£28,344£28,457£141,305
Profit Before Tax£3,882£4,302£5,022£5,759£6,669£25,634
Profit After Tax £3,144£3,485£4,068£4,665£5,402£20,764
Change In Property Value£6£6£12,300£21,956£29,217£63,486
Net Return£3,150£3,491£16,368£26,621£34,619£84,250
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%13%17%41%