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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,956£20,255£20,762£21,281£21,919£104,173
Total Expenses£16,850£16,926£17,020£17,116£17,222£85,134
Profit Before Tax£3,106£3,329£3,742£4,165£4,697£19,039
Profit After Tax £2,516£2,697£3,031£3,374£3,805£15,422
Change In Property Value£3£3£6,480£11,567£15,392£33,446
Net Return£2,519£2,700£9,511£14,941£19,197£48,868
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%15%19%48%