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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£32,112£32,594£33,409£34,244£35,271£167,629
Total Expenses£28,381£28,476£28,600£28,727£28,873£143,057
Profit Before Tax£3,731£4,118£4,809£5,516£6,398£24,572
Profit After Tax £3,022£3,336£3,895£4,468£5,183£19,903
Change In Property Value£6£6£11,680£20,849£27,744£60,285
Net Return£3,028£3,342£15,575£25,317£32,927£80,189
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%8%13%17%42%