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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£33,264£33,763£34,607£35,472£36,536£173,643
Total Expenses£29,330£29,426£29,553£29,683£29,832£147,824
Profit Before Tax£3,934£4,337£5,054£5,789£6,704£25,818
Profit After Tax £3,187£3,513£4,094£4,689£5,430£20,913
Change In Property Value£6£6£12,100£21,599£28,742£62,453
Net Return£3,193£3,519£16,194£26,288£34,172£83,366
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%13%17%42%