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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,988£21,303£21,835£22,381£23,053£109,560
Total Expenses£18,133£18,237£18,358£18,481£18,615£91,824
Profit Before Tax£2,855£3,066£3,478£3,900£4,438£17,736
Profit After Tax £2,312£2,483£2,817£3,159£3,594£14,366
Change In Property Value£3£3£6,500£11,603£15,440£33,549
Net Return£2,316£2,487£9,317£14,762£19,034£47,916
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)2%2%9%14%19%47%