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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,180£21,498£22,035£22,586£23,264£110,562
Total Expenses£17,749£17,841£17,951£18,064£18,187£89,793
Profit Before Tax£3,431£3,656£4,084£4,522£5,076£20,769
Profit After Tax £2,779£2,962£3,308£3,663£4,112£16,823
Change In Property Value£3£3£6,560£11,710£15,582£33,859
Net Return£2,782£2,965£9,868£15,373£19,694£50,682
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%10%15%19%49%