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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,312£15,542£15,930£16,328£16,818£79,931
Total Expenses£13,084£13,154£13,236£13,321£13,413£66,208
Profit Before Tax£2,228£2,388£2,694£3,008£3,405£13,723
Profit After Tax £1,805£1,934£2,182£2,436£2,758£11,115
Change In Property Value£2£2£4,800£8,568£11,402£24,775
Net Return£1,807£1,937£6,982£11,004£14,160£35,890
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%10%15%19%49%