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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,596£25,980£26,629£27,295£28,114£133,615
Total Expenses£20,428£20,512£20,620£20,730£20,855£103,145
Profit Before Tax£5,168£5,468£6,010£6,565£7,259£30,470
Profit After Tax £4,186£4,429£4,868£5,317£5,880£24,681
Change In Property Value£4£4£7,999£14,279£19,001£41,286
Net Return£4,190£4,433£12,867£19,596£24,881£65,967
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)3%3%10%15%19%51%