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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,688£24,043£24,644£25,261£26,018£123,655
Total Expenses£19,644£19,725£19,828£19,934£20,052£99,183
Profit Before Tax£4,044£4,318£4,816£5,327£5,966£24,471
Profit After Tax £3,276£3,498£3,901£4,315£4,833£19,822
Change In Property Value£4£4£7,700£13,745£18,290£39,743
Net Return£3,280£3,502£11,601£18,059£23,123£59,565
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%9%15%19%48%