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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,948£22,277£22,834£23,405£24,107£114,572
Total Expenses£18,377£18,472£18,586£18,702£18,830£92,967
Profit Before Tax£3,571£3,805£4,248£4,703£5,277£21,604
Profit After Tax £2,892£3,082£3,441£3,809£4,275£17,500
Change In Property Value£3£3£6,799£12,136£16,150£35,093
Net Return£2,896£3,085£10,240£15,946£20,425£52,592
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%10%15%19%49%