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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,500£25,883£26,530£27,193£28,009£133,113
Total Expenses£20,510£20,600£20,714£20,831£20,961£103,617
Profit Before Tax£4,990£5,282£5,815£6,362£7,047£29,497
Profit After Tax £4,042£4,278£4,710£5,153£5,708£23,892
Change In Property Value£4£4£7,900£14,102£18,765£40,775
Net Return£4,046£4,282£12,610£19,255£24,474£64,668
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)3%3%10%15%19%51%