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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,592£20,901£21,423£21,959£22,618£107,493
Total Expenses£17,276£17,365£17,473£17,582£17,703£87,398
Profit Before Tax£3,316£3,536£3,951£4,377£4,915£20,095
Profit After Tax £2,686£2,864£3,200£3,545£3,981£16,277
Change In Property Value£3£3£6,380£11,389£15,155£32,930
Net Return£2,690£2,867£9,580£14,934£19,136£49,207
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%10%15%19%49%