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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,536£25,919£26,567£27,231£28,048£133,301
Total Expenses£20,384£20,468£20,576£20,686£20,811£102,925
Profit Before Tax£5,152£5,451£5,991£6,545£7,238£30,376
Profit After Tax £4,173£4,415£4,853£5,301£5,862£24,605
Change In Property Value£4£4£7,980£14,245£18,955£41,188
Net Return£4,177£4,419£12,833£19,546£24,818£65,793
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)3%3%10%15%19%51%