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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,312£21,632£22,172£22,727£23,409£111,252
Total Expenses£17,884£17,977£18,088£18,202£18,327£90,478
Profit Before Tax£3,428£3,655£4,084£4,525£5,082£20,773
Profit After Tax £2,777£2,960£3,308£3,665£4,116£16,826
Change In Property Value£3£3£6,600£11,781£15,677£34,065
Net Return£2,780£2,964£9,908£15,446£19,794£50,892
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%10%15%19%49%