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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,528£18,806£19,276£19,758£20,351£96,719
Total Expenses£15,593£15,674£15,772£15,872£15,981£78,892
Profit Before Tax£2,935£3,131£3,504£3,886£4,369£17,827
Profit After Tax £2,378£2,537£2,838£3,148£3,539£14,440
Change In Property Value£3£3£5,740£10,246£13,635£29,627
Net Return£2,381£2,539£8,578£13,394£17,174£44,066
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%10%15%19%50%