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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,140£19,427£19,913£20,411£21,023£99,913
Total Expenses£15,817£15,891£15,983£16,076£16,180£79,947
Profit Before Tax£3,324£3,536£3,930£4,334£4,843£19,966
Profit After Tax £2,692£2,864£3,183£3,511£3,923£16,173
Change In Property Value£3£3£6,000£10,710£14,252£30,969
Net Return£2,695£2,867£9,183£14,221£18,175£47,141
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%19%50%