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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,384£15,615£16,005£16,405£16,897£80,307
Total Expenses£13,457£13,526£13,608£13,692£13,784£68,068
Profit Before Tax£1,927£2,089£2,397£2,713£3,113£12,239
Profit After Tax £1,561£1,692£1,941£2,198£2,522£9,913
Change In Property Value£3£3£5,000£8,925£11,877£25,807
Net Return£1,563£1,694£6,942£11,123£14,399£35,721
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%15%19%47%