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£13,791£13,867£13,956£14,048£14,148£69,810
Profit Before Tax£2,349£2,515£2,835£3,164£3,580£14,443
Profit After Tax £1,903£2,037£2,297£2,562£2,900£11,699
Change In Property Value£3£3£5,000£8,925£11,877£25,807
Net Return£1,905£2,040£7,297£11,488£14,777£37,506
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%10%15%19%49%