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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,444£27,856£28,552£29,266£30,144£143,261
Total Expenses£22,850£22,966£23,105£23,248£23,405£115,575
Profit Before Tax£4,594£4,890£5,447£6,018£6,739£27,687
Profit After Tax £3,721£3,961£4,412£4,875£5,459£22,426
Change In Property Value£4£4£8,500£15,173£20,191£43,872
Net Return£3,725£3,965£12,912£20,047£25,649£66,298
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%9%15%19%48%