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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,204£21,522£22,060£22,612£23,290£110,688
Total Expenses£18,490£18,534£18,598£18,664£18,743£93,030
Profit Before Tax£2,714£2,988£3,462£3,947£4,547£17,658
Profit After Tax £2,198£2,421£2,804£3,197£3,683£14,303
Change In Property Value£4£4£8,000£14,280£19,003£41,291
Net Return£2,202£2,425£10,804£17,478£22,686£55,595
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%2%8%14%18%43%