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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,492£24,859£25,481£26,118£26,901£127,852
Total Expenses£20,121£20,204£20,309£20,416£20,537£101,587
Profit Before Tax£4,371£4,656£5,172£5,702£6,364£26,265
Profit After Tax £3,541£3,771£4,189£4,618£5,155£21,275
Change In Property Value£4£4£7,900£14,102£18,765£40,775
Net Return£3,545£3,775£12,090£18,720£23,920£62,050
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%19%49%