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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,788£20,085£20,587£21,102£21,735£103,296
Total Expenses£17,846£18,008£18,182£18,359£18,545£90,940
Profit Before Tax£1,942£2,077£2,405£2,742£3,190£12,356
Profit After Tax £1,573£1,682£1,948£2,221£2,584£10,009
Change In Property Value£2,550£2,576£7,804£10,717£12,539£36,186
Net Return£4,123£4,258£9,752£12,939£15,123£46,194
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)5%5%13%17%19%59%