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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,332£28,757£29,476£30,213£31,119£147,897
Total Expenses£24,956£25,010£25,093£25,177£25,279£125,515
Profit Before Tax£3,376£3,747£4,383£5,035£5,841£22,382
Profit After Tax £2,734£3,035£3,550£4,079£4,731£18,129
Change In Property Value£5£5£10,900£19,457£25,892£56,260
Net Return£2,740£3,040£14,451£23,536£30,622£74,389
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%13%17%42%