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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,856£15,079£15,456£15,842£16,317£77,550
Total Expenses£11,511£11,554£11,611£11,669£11,736£58,081
Profit Before Tax£3,345£3,525£3,845£4,173£4,582£19,470
Profit After Tax £2,710£2,855£3,114£3,380£3,711£15,770
Change In Property Value£2£2£4,600£8,211£10,927£23,743
Net Return£2,712£2,858£7,715£11,591£14,638£39,513
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)4%4%11%17%21%56%