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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,540£24,908£25,531£26,169£26,954£128,102
Total Expenses£20,631£20,739£20,867£20,999£21,144£104,380
Profit Before Tax£3,910£4,169£4,663£5,170£5,810£23,722
Profit After Tax £3,167£3,377£3,777£4,188£4,706£19,215
Change In Property Value£4£4£7,600£13,566£18,053£39,227
Net Return£3,170£3,381£11,377£17,754£22,759£58,442
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%9%15%19%48%