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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,008£22,338£22,897£23,469£24,173£114,885
Total Expenses£17,889£17,968£18,066£18,168£18,281£90,371
Profit Before Tax£4,119£4,370£4,830£5,301£5,892£24,514
Profit After Tax £3,337£3,540£3,912£4,294£4,773£19,856
Change In Property Value£3£3£6,900£12,317£16,390£35,614
Net Return£3,340£3,544£10,813£16,611£21,163£55,470
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%15%19%51%