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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,800£20,097£20,599£21,114£21,748£103,359
Total Expenses£15,287£15,363£15,456£15,552£15,658£77,316
Profit Before Tax£4,513£4,734£5,143£5,563£6,090£26,043
Profit After Tax £3,655£3,834£4,166£4,506£4,933£21,095
Change In Property Value£3£3£5,700£10,175£13,540£29,420
Net Return£3,658£3,837£9,866£14,681£18,473£50,515
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)4%4%11%17%21%57%