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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,800£23,142£23,721£24,314£25,043£119,019
Total Expenses£17,857£17,902£17,971£18,041£18,125£89,895
Profit Before Tax£4,944£5,240£5,750£6,272£6,918£29,124
Profit After Tax £4,004£4,244£4,657£5,081£5,604£23,590
Change In Property Value£4£4£7,600£13,566£18,053£39,227
Net Return£4,008£4,248£12,257£18,647£23,657£62,817
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)3%3%10%15%19%52%