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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,692£26,077£26,729£27,398£28,219£134,116
Total Expenses£20,787£20,881£20,999£21,119£21,253£105,038
Profit Before Tax£4,905£5,196£5,731£6,279£6,967£29,078
Profit After Tax £3,973£4,209£4,642£5,086£5,643£23,553
Change In Property Value£4£4£7,960£14,209£18,908£41,085
Net Return£3,977£4,213£12,602£19,295£24,551£64,638
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%15%19%51%