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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,664£20,974£21,498£22,036£22,697£107,869
Total Expenses£17,328£17,418£17,526£17,636£17,757£87,666
Profit Before Tax£3,336£3,556£3,972£4,400£4,940£20,203
Profit After Tax £2,702£2,880£3,218£3,564£4,001£16,365
Change In Property Value£3£3£6,400£11,424£15,202£33,033
Net Return£2,705£2,883£9,618£14,988£19,204£49,398
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%10%15%19%49%