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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,244£23,593£24,182£24,787£25,531£121,337
Total Expenses£18,067£18,136£18,226£18,319£18,424£91,172
Profit Before Tax£5,177£5,457£5,956£6,468£7,106£30,165
Profit After Tax £4,193£4,420£4,825£5,239£5,756£24,433
Change In Property Value£4£4£7,200£12,852£17,103£37,162
Net Return£4,197£4,424£12,025£18,092£22,859£61,596
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%11%16%20%54%