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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,552£27,965£28,664£29,381£30,262£143,825
Total Expenses£24,283£24,336£24,416£24,499£24,598£122,132
Profit Before Tax£3,269£3,630£4,248£4,882£5,665£21,693
Profit After Tax £2,648£2,940£3,441£3,954£4,588£17,571
Change In Property Value£5£5£10,600£18,921£25,179£54,711
Net Return£2,653£2,945£14,041£22,876£29,767£72,283
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%13%17%42%