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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,960£25,334£25,968£26,617£27,415£130,295
Total Expenses£19,969£20,053£20,159£20,268£20,390£100,839
Profit Before Tax£4,991£5,282£5,809£6,349£7,025£29,456
Profit After Tax £4,043£4,278£4,705£5,143£5,690£23,859
Change In Property Value£4£4£7,800£13,923£18,528£40,259
Net Return£4,046£4,282£12,505£19,066£24,218£64,118
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)3%3%10%15%19%51%