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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,312£21,632£22,172£22,727£23,409£111,252
Total Expenses£16,819£16,888£16,976£17,066£17,169£84,917
Profit Before Tax£4,493£4,744£5,197£5,660£6,240£26,334
Profit After Tax £3,639£3,843£4,209£4,585£5,054£21,331
Change In Property Value£3£3£6,600£11,781£15,677£34,065
Net Return£3,643£3,846£10,809£16,366£20,732£55,396
Return From Rental Income (%)3%4%4%4%5%21%
Total Net Return (%)4%4%10%16%20%53%