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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,764£23,105£23,683£24,275£25,003£118,831
Total Expenses£19,428£19,519£19,630£19,743£19,869£98,190
Profit Before Tax£3,336£3,586£4,053£4,532£5,134£20,641
Profit After Tax £2,702£2,905£3,283£3,671£4,159£16,720
Change In Property Value£4£4£7,400£13,209£17,578£38,195
Net Return£2,706£2,909£10,683£16,880£21,737£54,914
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)2%2%9%14%18%47%