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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,800£23,142£23,721£24,314£25,043£119,019
Total Expenses£17,770£17,850£17,951£18,054£18,169£89,793
Profit Before Tax£5,031£5,292£5,770£6,260£6,874£29,226
Profit After Tax £4,075£4,287£4,674£5,071£5,568£23,673
Change In Property Value£3£3£6,800£12,138£16,153£35,098
Net Return£4,078£4,290£11,474£17,209£21,720£58,771
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%11%16%20%55%