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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,368£19,659£20,150£20,654£21,273£101,104
Total Expenses£15,959£16,037£16,132£16,229£16,336£80,693
Profit Before Tax£3,409£3,621£4,018£4,425£4,938£20,411
Profit After Tax £2,761£2,933£3,255£3,584£3,999£16,533
Change In Property Value£3£3£6,000£10,710£14,252£30,969
Net Return£2,764£2,936£9,255£14,295£18,252£47,501
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)3%3%10%15%20%51%