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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,168£21,486£22,023£22,573£23,250£110,500
Total Expenses£18,598£18,676£18,773£18,872£18,982£93,900
Profit Before Tax£2,570£2,810£3,250£3,702£4,269£16,600
Profit After Tax £2,082£2,276£2,633£2,998£3,458£13,446
Change In Property Value£4£4£7,300£13,031£17,340£37,678
Net Return£2,085£2,279£9,933£16,029£20,798£51,124
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%9%14%18%44%