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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,952£24,311£24,919£25,542£26,308£125,033
Total Expenses£20,764£20,867£20,990£21,116£21,254£104,991
Profit Before Tax£3,188£3,444£3,929£4,426£5,054£20,041
Profit After Tax £2,582£2,790£3,183£3,585£4,094£16,233
Change In Property Value£4£4£7,800£13,923£18,528£40,259
Net Return£2,586£2,794£10,983£17,509£22,622£56,493
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%14%18%45%