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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,228£24,591£25,206£25,836£26,611£126,473
Total Expenses£21,285£21,367£21,471£21,578£21,699£107,400
Profit Before Tax£2,943£3,224£3,735£4,258£4,913£19,073
Profit After Tax £2,384£2,612£3,025£3,449£3,979£15,449
Change In Property Value£4£4£8,500£15,173£20,191£43,872
Net Return£2,388£2,616£11,525£18,622£24,170£59,322
Return From Rental Income (%)2%2%2%3%3%11%
Total Net Return (%)2%2%8%14%18%43%