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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,492£15,724£16,117£16,520£17,016£80,870
Total Expenses£13,471£13,550£13,641£13,733£13,834£68,229
Profit Before Tax£2,021£2,175£2,477£2,787£3,182£12,641
Profit After Tax £1,637£1,762£2,006£2,257£2,577£10,240
Change In Property Value£2£2£4,800£8,568£11,402£24,775
Net Return£1,639£1,764£6,806£10,826£13,979£35,014
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)2%2%9%15%19%48%