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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,444£27,856£28,552£29,266£30,144£143,261
Total Expenses£22,571£22,681£22,814£22,950£23,101£114,118
Profit Before Tax£4,873£5,175£5,738£6,315£7,042£29,144
Profit After Tax £3,947£4,192£4,648£5,116£5,704£23,606
Change In Property Value£4£4£8,500£15,173£20,191£43,872
Net Return£3,951£4,196£13,148£20,288£25,895£67,479
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%19%49%