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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,032£19,317£19,800£20,295£20,904£99,350
Total Expenses£16,786£16,883£16,995£17,110£17,234£85,008
Profit Before Tax£2,246£2,435£2,805£3,185£3,670£14,342
Profit After Tax £1,820£1,972£2,272£2,580£2,973£11,617
Change In Property Value£3£3£6,000£10,710£14,252£30,969
Net Return£1,823£1,975£8,272£13,290£17,225£42,585
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%9%14%18%46%