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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,852£31,315£32,098£32,900£33,887£161,052
Total Expenses£27,343£27,435£27,556£27,681£27,822£137,837
Profit Before Tax£3,509£3,880£4,541£5,220£6,065£23,215
Profit After Tax £2,842£3,142£3,678£4,228£4,913£18,804
Change In Property Value£6£6£11,220£20,028£26,652£57,911
Net Return£2,848£3,148£14,899£24,256£31,565£76,715
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%13%17%42%