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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,216£24,579£25,194£25,824£26,598£126,411
Total Expenses£20,800£20,917£21,053£21,193£21,345£105,307
Profit Before Tax£3,416£3,663£4,141£4,631£5,253£21,103
Profit After Tax £2,767£2,967£3,354£3,751£4,255£17,094
Change In Property Value£4£4£7,500£13,388£17,815£38,711
Net Return£2,771£2,971£10,854£17,139£22,070£55,804
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)2%2%9%14%18%47%