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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,504£21,827£22,372£22,932£23,619£112,254
Total Expenses£17,662£17,747£17,851£17,958£18,076£89,294
Profit Before Tax£3,842£4,079£4,521£4,974£5,544£22,960
Profit After Tax £3,112£3,304£3,662£4,029£4,491£18,597
Change In Property Value£3£3£6,660£11,888£15,820£34,375
Net Return£3,115£3,308£10,322£15,917£20,311£52,973
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)3%3%10%15%19%50%