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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,996£16,236£16,642£17,058£17,570£83,501
Total Expenses£12,415£12,451£12,502£12,554£12,616£62,538
Profit Before Tax£3,581£3,785£4,140£4,503£4,953£20,963
Profit After Tax £2,901£3,066£3,353£3,648£4,012£16,980
Change In Property Value£3£3£5,200£9,282£12,352£26,839
Net Return£2,903£3,069£8,553£12,930£16,364£43,819
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)4%4%11%16%21%55%