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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,340£32,825£33,646£34,487£35,521£168,819
Total Expenses£28,412£28,472£28,565£28,660£28,774£142,882
Profit Before Tax£3,928£4,353£5,081£5,827£6,748£25,937
Profit After Tax £3,182£3,526£4,116£4,720£5,466£21,009
Change In Property Value£6£6£12,440£22,206£29,550£64,208
Net Return£3,188£3,532£16,556£26,926£35,015£85,217
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%13%17%41%