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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,368£19,659£20,150£20,654£21,273£101,104
Total Expenses£16,374£16,462£16,565£16,671£16,787£82,860
Profit Before Tax£2,994£3,197£3,585£3,982£4,486£18,244
Profit After Tax £2,425£2,589£2,904£3,226£3,634£14,777
Change In Property Value£3£3£6,000£10,710£14,252£30,969
Net Return£2,428£2,592£8,904£13,936£17,886£45,746
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%10%15%19%49%