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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,200£19,488£19,975£20,475£21,089£100,227
Total Expenses£16,243£16,327£16,428£16,531£16,644£82,172
Profit Before Tax£2,958£3,161£3,548£3,944£4,445£18,055
Profit After Tax £2,396£2,560£2,873£3,195£3,601£14,625
Change In Property Value£3£3£6,000£10,710£14,252£30,969
Net Return£2,399£2,563£8,874£13,905£17,853£45,593
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%15%19%49%