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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,376£23,727£24,320£24,928£25,676£122,026
Total Expenses£18,704£18,785£18,887£18,992£19,109£94,477
Profit Before Tax£4,672£4,942£5,433£5,936£6,566£27,548
Profit After Tax £3,784£4,003£4,400£4,808£5,319£22,314
Change In Property Value£4£4£7,242£12,927£17,202£37,379
Net Return£3,788£4,006£11,643£17,735£22,521£59,693
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)3%3%10%15%20%52%