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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,112£17,369£17,803£18,248£18,795£89,327
Total Expenses£14,975£15,064£15,166£15,271£15,385£75,862
Profit Before Tax£2,137£2,305£2,636£2,977£3,411£13,465
Profit After Tax £1,731£1,867£2,135£2,411£2,763£10,907
Change In Property Value£3£3£5,300£9,461£12,589£27,356
Net Return£1,734£1,869£7,436£11,872£15,352£38,263
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%15%19%47%