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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,044£19,330£19,813£20,308£20,917£99,412
Total Expenses£15,109£15,172£15,252£15,335£15,427£76,294
Profit Before Tax£3,935£4,158£4,561£4,974£5,490£23,118
Profit After Tax £3,188£3,368£3,694£4,029£4,447£18,726
Change In Property Value£3£3£5,900£10,532£14,015£30,452
Net Return£3,191£3,371£9,594£14,560£18,462£49,178
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%16%20%54%