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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,716£32,192£32,997£33,821£34,836£165,562
Total Expenses£27,871£27,930£28,022£28,115£28,227£140,166
Profit Before Tax£3,845£4,261£4,975£5,706£6,609£25,396
Profit After Tax £3,114£3,452£4,030£4,622£5,353£20,571
Change In Property Value£6£6£12,199£21,776£28,977£62,964
Net Return£3,120£3,458£16,229£26,398£34,330£83,535
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%13%17%41%