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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,800£29,232£29,963£30,712£31,633£150,340
Total Expenses£20,710£20,800£20,916£21,034£21,169£104,629
Profit Before Tax£8,090£8,432£9,047£9,678£10,464£45,711
Profit After Tax £6,553£6,830£7,328£7,839£8,476£37,026
Change In Property Value£4£4£7,980£14,245£18,955£41,188
Net Return£6,557£6,834£15,308£22,083£27,431£78,214
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)5%5%12%17%21%61%