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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,568£23,922£24,520£25,133£25,887£123,028
Total Expenses£18,160£18,226£18,314£18,404£18,508£91,613
Profit Before Tax£5,408£5,696£6,205£6,728£7,378£31,415
Profit After Tax £4,380£4,613£5,026£5,450£5,977£25,446
Change In Property Value£4£4£7,300£13,031£17,340£37,678
Net Return£4,384£4,617£12,327£18,481£23,317£63,125
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)4%4%11%16%20%54%