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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,272£22,606£23,171£23,751£24,463£116,263
Total Expenses£18,643£18,739£18,854£18,972£19,102£94,310
Profit Before Tax£3,629£3,867£4,317£4,778£5,361£21,953
Profit After Tax £2,939£3,132£3,497£3,871£4,343£17,782
Change In Property Value£3£3£6,900£12,317£16,390£35,614
Net Return£2,943£3,136£10,397£16,187£20,733£53,395
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%10%15%19%49%