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£29,536£29,597£29,690£29,785£29,900£148,508
Profit Before Tax£2,960£3,387£4,118£4,868£5,793£21,126
Profit After Tax £2,397£2,743£3,336£3,943£4,692£17,112
Change In Property Value£6£6£12,999£23,204£30,877£67,093
Net Return£2,404£2,750£16,335£27,147£35,570£84,205
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%1%8%13%16%39%