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£18,846£18,942£19,057£19,175£19,305£95,325
Profit Before Tax£3,750£3,993£4,451£4,921£5,514£22,629
Profit After Tax £3,038£3,234£3,605£3,986£4,466£18,330
Change In Property Value£4£4£7,000£12,495£16,628£36,130
Net Return£3,041£3,238£10,606£16,481£21,094£54,460
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%19%49%