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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,472£26,869£27,541£28,229£29,076£138,187
Total Expenses£21,418£21,515£21,636£21,760£21,898£108,227
Profit Before Tax£5,054£5,354£5,905£6,469£7,178£29,960
Profit After Tax £4,094£4,337£4,783£5,240£5,814£24,268
Change In Property Value£4£4£8,200£14,637£19,478£42,324
Net Return£4,098£4,341£12,983£19,877£25,292£66,591
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%15%19%50%