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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,496£32,983£33,808£34,653£35,693£169,634
Total Expenses£29,538£29,599£29,692£29,787£29,902£148,518
Profit Before Tax£2,958£3,385£4,116£4,866£5,791£21,116
Profit After Tax £2,396£2,742£3,334£3,941£4,691£17,104
Change In Property Value£7£7£13,000£23,205£30,880£67,099
Net Return£2,402£2,748£16,334£27,147£35,570£84,202
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%1%8%13%16%39%