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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,596£22,935£23,508£24,096£24,819£117,954
Total Expenses£19,346£19,453£19,579£19,708£19,849£97,936
Profit Before Tax£3,250£3,482£3,929£4,388£4,970£20,018
Profit After Tax £2,633£2,820£3,182£3,554£4,026£16,215
Change In Property Value£4£4£7,000£12,495£16,628£36,130
Net Return£2,636£2,824£10,183£16,049£20,653£52,345
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%14%19%47%