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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,836£20,134£20,637£21,153£21,787£103,547
Total Expenses£16,283£16,359£16,452£16,547£16,653£82,294
Profit Before Tax£3,553£3,775£4,185£4,605£5,134£21,252
Profit After Tax £2,878£3,058£3,390£3,730£4,158£17,214
Change In Property Value£3£3£6,200£11,067£14,727£32,001
Net Return£2,881£3,061£9,590£14,798£18,886£49,215
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)3%3%10%15%19%51%