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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,420£24,786£25,406£26,041£26,822£127,476
Total Expenses£19,717£19,800£19,904£20,012£20,133£99,565
Profit Before Tax£4,703£4,987£5,502£6,029£6,690£27,910
Profit After Tax £3,810£4,039£4,456£4,884£5,419£22,607
Change In Property Value£4£4£7,700£13,745£18,290£39,743
Net Return£3,813£4,043£12,156£18,629£23,709£62,350
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%15%19%51%