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£17,293£17,378£17,480£17,585£17,701£87,438
Profit Before Tax£3,695£3,925£4,355£4,796£5,351£22,123
Profit After Tax £2,993£3,179£3,528£3,885£4,335£17,919
Change In Property Value£3£3£6,500£11,603£15,440£33,549
Net Return£2,996£3,183£10,028£15,488£19,774£51,469
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)3%3%10%15%19%50%