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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,320£19,610£20,100£20,603£21,221£100,853
Total Expenses£15,805£15,880£15,972£16,066£16,170£79,892
Profit Before Tax£3,515£3,730£4,128£4,537£5,050£20,961
Profit After Tax £2,847£3,021£3,344£3,675£4,091£16,978
Change In Property Value£3£3£5,985£10,683£14,217£30,891
Net Return£2,850£3,024£9,329£14,358£18,307£47,869
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%15%20%51%