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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,800£20,097£20,599£21,114£21,748£103,359
Total Expenses£16,363£16,449£16,553£16,659£16,775£82,798
Profit Before Tax£3,438£3,648£4,047£4,456£4,973£20,561
Profit After Tax £2,784£2,955£3,278£3,609£4,028£16,654
Change In Property Value£3£3£6,000£10,710£14,252£30,969
Net Return£2,787£2,958£9,278£14,319£18,280£47,623
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%15%20%51%