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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,628£20,937£21,461£21,997£22,657£107,681
Total Expenses£17,302£17,392£17,499£17,609£17,730£87,532
Profit Before Tax£3,326£3,546£3,962£4,388£4,928£20,149
Profit After Tax £2,694£2,872£3,209£3,554£3,991£16,321
Change In Property Value£3£3£6,390£11,406£15,179£32,982
Net Return£2,697£2,875£9,599£14,961£19,170£49,302
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%10%15%19%49%