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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,560£13,763£14,107£14,460£14,894£70,785
Total Expenses£11,628£11,693£11,769£11,847£11,931£58,867
Profit Before Tax£1,932£2,071£2,339£2,614£2,963£11,918
Profit After Tax £1,565£1,677£1,894£2,117£2,400£9,653
Change In Property Value£2£2£4,200£7,497£9,977£21,678
Net Return£1,567£1,679£6,094£9,614£12,376£31,331
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%10%15%19%49%