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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,760£18,026£18,477£18,939£19,507£92,710
Total Expenses£15,161£15,240£15,334£15,430£15,535£76,700
Profit Before Tax£2,599£2,786£3,143£3,509£3,972£16,009
Profit After Tax £2,105£2,257£2,546£2,842£3,217£12,968
Change In Property Value£3£3£5,600£9,996£13,302£28,904
Net Return£2,108£2,260£8,146£12,838£16,519£41,871
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%15%19%48%