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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,988£21,303£21,835£22,381£23,053£109,560
Total Expenses£16,493£16,559£16,645£16,732£16,831£83,260
Profit Before Tax£4,495£4,744£5,191£5,649£6,221£26,300
Profit After Tax £3,641£3,842£4,205£4,576£5,039£21,303
Change In Property Value£3£3£6,500£11,603£15,440£33,549
Net Return£3,644£3,846£10,705£16,179£20,479£54,852
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)4%4%10%16%20%54%