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£20,812£20,929£21,066£21,206£21,358£105,370
Profit Before Tax£3,404£3,650£4,128£4,618£5,240£21,041
Profit After Tax £2,757£2,957£3,344£3,740£4,245£17,043
Change In Property Value£4£4£7,500£13,388£17,815£38,711
Net Return£2,761£2,961£10,844£17,128£22,060£55,754
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)2%2%9%14%18%47%