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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,172£32,655£33,471£34,308£35,337£167,942
Total Expenses£28,427£28,521£28,646£28,773£28,919£143,287
Profit Before Tax£3,745£4,133£4,825£5,534£6,418£24,655
Profit After Tax £3,033£3,348£3,908£4,483£5,198£19,971
Change In Property Value£6£6£11,700£20,885£27,792£60,389
Net Return£3,039£3,354£15,608£25,368£32,990£80,360
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%13%17%42%