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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,700£17,965£18,415£18,875£19,441£92,396
Total Expenses£14,173£14,211£14,266£14,323£14,390£71,363
Profit Before Tax£3,528£3,755£4,148£4,552£5,051£21,033
Profit After Tax £2,857£3,042£3,360£3,687£4,091£17,037
Change In Property Value£3,000£3,030£9,181£12,608£14,752£42,571
Net Return£5,857£6,072£12,541£16,295£18,843£59,608
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)6%6%13%17%20%64%