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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,344£31,814£32,610£33,425£34,427£163,620
Total Expenses£27,747£27,840£27,963£28,088£28,231£139,869
Profit Before Tax£3,597£3,974£4,647£5,337£6,196£23,751
Profit After Tax £2,913£3,219£3,764£4,323£5,019£19,238
Change In Property Value£6£6£11,399£20,348£27,077£58,835
Net Return£2,919£3,225£15,163£24,670£32,096£78,073
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%13%17%42%