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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,988£21,303£21,835£22,381£23,053£109,560
Total Expenses£17,591£17,682£17,791£17,903£18,026£88,994
Profit Before Tax£3,397£3,620£4,044£4,478£5,027£20,566
Profit After Tax £2,751£2,933£3,276£3,627£4,072£16,659
Change In Property Value£3£3£6,500£11,603£15,440£33,549
Net Return£2,755£2,936£9,776£15,230£19,512£50,208
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%10%15%19%49%