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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,596£22,935£23,508£24,096£24,819£117,954
Total Expenses£18,906£19,003£19,120£19,239£19,370£95,638
Profit Before Tax£3,690£3,932£4,389£4,857£5,449£22,317
Profit After Tax £2,989£3,185£3,555£3,934£4,413£18,076
Change In Property Value£3£3£7,000£12,495£16,627£36,130
Net Return£2,993£3,188£10,555£16,429£21,041£54,206
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%10%15%19%49%