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£18,163£18,243£18,344£18,447£18,562£91,759
Profit Before Tax£4,433£4,692£5,165£5,649£6,257£26,195
Profit After Tax £3,591£3,800£4,183£4,576£5,068£21,218
Change In Property Value£4£4£7,000£12,495£16,628£36,130
Net Return£3,594£3,804£11,183£17,071£21,696£57,348
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)3%3%10%15%20%52%