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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,928£21,242£21,773£22,317£22,987£109,247
Total Expenses£16,082£16,125£16,189£16,254£16,332£80,983
Profit Before Tax£4,846£5,117£5,584£6,063£6,655£28,264
Profit After Tax £3,925£4,145£4,523£4,911£5,390£22,894
Change In Property Value£3£3£6,800£12,138£16,153£35,098
Net Return£3,928£4,148£11,323£17,049£21,543£57,992
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%11%16%20%54%