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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,544£17,807£18,252£18,709£19,270£91,582
Total Expenses£14,919£14,997£15,090£15,185£15,289£75,481
Profit Before Tax£2,625£2,810£3,162£3,523£3,981£16,101
Profit After Tax £2,126£2,276£2,561£2,854£3,224£13,042
Change In Property Value£3£3£5,500£9,818£13,065£28,388
Net Return£2,129£2,279£8,062£12,672£16,289£41,430
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%10%15%19%49%