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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,284£25,663£26,305£26,962£27,771£131,986
Total Expenses£20,200£20,284£20,391£20,501£20,624£102,000
Profit Before Tax£5,084£5,379£5,914£6,462£7,147£29,986
Profit After Tax £4,118£4,357£4,790£5,234£5,789£24,289
Change In Property Value£4£4£7,900£14,102£18,765£40,775
Net Return£4,122£4,361£12,690£19,336£24,555£65,064
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)3%3%10%15%19%51%