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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,364£23,714£24,307£24,915£25,662£121,963
Total Expenses£18,818£18,899£19,001£19,106£19,223£95,046
Profit Before Tax£4,546£4,816£5,306£5,809£6,439£26,917
Profit After Tax £3,682£3,901£4,298£4,706£5,216£21,803
Change In Property Value£4£4£7,300£13,031£17,340£37,678
Net Return£3,686£3,904£11,598£17,736£22,556£59,481
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)3%3%10%15%19%51%