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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,788£17,040£17,466£17,902£18,440£87,636
Total Expenses£15,038£15,133£15,241£15,352£15,471£76,236
Profit Before Tax£1,750£1,906£2,224£2,551£2,969£11,400
Profit After Tax £1,417£1,544£1,802£2,066£2,405£9,234
Change In Property Value£3£3£5,200£9,282£12,352£26,839
Net Return£1,420£1,547£7,002£11,348£14,757£36,073
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%9%14%19%45%