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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,436£26,833£27,503£28,191£29,037£138,000
Total Expenses£21,684£21,770£21,880£21,992£22,120£109,445
Profit Before Tax£4,752£5,063£5,624£6,199£6,917£28,554
Profit After Tax £3,849£4,101£4,555£5,021£5,603£23,129
Change In Property Value£4£4£8,590£15,333£20,404£44,337
Net Return£3,853£4,105£13,145£20,354£26,007£67,466
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%9%15%19%49%