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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,820£24,177£24,782£25,401£26,163£124,344
Total Expenses£19,904£20,006£20,128£20,254£20,391£100,684
Profit Before Tax£3,916£4,171£4,653£5,148£5,772£23,660
Profit After Tax £3,172£3,379£3,769£4,170£4,675£19,165
Change In Property Value£4£4£7,380£13,174£17,530£38,091
Net Return£3,176£3,382£11,149£17,343£22,206£57,256
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%9%15%19%49%