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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,908£17,162£17,591£18,030£18,571£88,262
Total Expenses£14,396£14,471£14,561£14,653£14,754£72,836
Profit Before Tax£2,512£2,690£3,029£3,377£3,817£15,426
Profit After Tax £2,035£2,179£2,454£2,735£3,092£12,495
Change In Property Value£3£3£5,300£9,461£12,589£27,356
Net Return£2,038£2,182£7,754£12,196£15,681£39,851
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)3%3%10%15%19%49%