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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,636£25,006£25,631£26,271£27,060£128,603
Total Expenses£19,738£19,821£19,927£20,035£20,156£99,678
Profit Before Tax£4,898£5,184£5,704£6,237£6,903£28,925
Profit After Tax £3,967£4,199£4,620£5,052£5,592£23,429
Change In Property Value£4£4£7,700£13,745£18,290£39,743
Net Return£3,971£4,203£12,320£18,796£23,882£63,172
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)3%3%10%15%19%51%