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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,080£22,411£22,971£23,546£24,252£115,261
Total Expenses£17,896£17,975£18,074£18,175£18,289£90,409
Profit Before Tax£4,184£4,436£4,897£5,370£5,964£24,852
Profit After Tax £3,389£3,593£3,967£4,350£4,830£20,130
Change In Property Value£3£3£6,900£12,317£16,390£35,614
Net Return£3,393£3,597£10,867£16,667£21,221£55,744
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%15%19%51%