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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,368£19,659£20,150£20,654£21,273£101,104
Total Expenses£16,129£16,211£16,309£16,410£16,521£81,581
Profit Before Tax£3,239£3,447£3,841£4,244£4,752£19,523
Profit After Tax £2,623£2,792£3,111£3,437£3,849£15,813
Change In Property Value£3£3£5,999£10,708£14,250£30,963
Net Return£2,626£2,795£9,110£14,146£18,099£46,777
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%19%50%