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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,016£20,316£20,824£21,345£21,985£104,486
Total Expenses£16,563£16,645£16,744£16,846£16,958£83,757
Profit Before Tax£3,453£3,671£4,080£4,499£5,027£20,729
Profit After Tax £2,797£2,974£3,305£3,644£4,072£16,791
Change In Property Value£3£3£6,199£11,065£14,725£31,996
Net Return£2,800£2,977£9,504£14,709£18,797£48,787
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%19%50%