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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,584£16,833£17,254£17,685£18,215£86,571
Total Expenses£14,133£14,207£14,296£14,386£14,485£71,508
Profit Before Tax£2,451£2,625£2,958£3,299£3,730£15,063
Profit After Tax £1,985£2,127£2,396£2,672£3,021£12,201
Change In Property Value£3£3£5,200£9,282£12,352£26,839
Net Return£1,988£2,129£7,596£11,954£15,373£39,040
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)3%3%10%15%19%49%