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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,300£21,619£22,160£22,714£23,395£111,189
Total Expenses£17,851£17,943£18,054£18,167£18,291£90,306
Profit Before Tax£3,449£3,676£4,106£4,547£5,104£20,883
Profit After Tax £2,794£2,978£3,326£3,683£4,135£16,915
Change In Property Value£3£3£6,599£11,779£15,675£34,060
Net Return£2,797£2,981£9,925£15,463£19,810£50,976
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%10%15%19%49%