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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,140£16,382£16,792£17,211£17,728£84,253
Total Expenses£13,033£13,091£13,165£13,240£13,323£65,851
Profit Before Tax£3,107£3,291£3,627£3,972£4,405£18,401
Profit After Tax £2,517£2,665£2,938£3,217£3,568£14,905
Change In Property Value£3£3£5,000£8,925£11,877£25,807
Net Return£2,519£2,668£7,938£12,142£15,445£40,712
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%16%20%54%