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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,112£17,369£17,803£18,248£18,795£89,327
Total Expenses£14,434£14,511£14,602£14,695£14,796£73,037
Profit Before Tax£2,678£2,858£3,201£3,553£3,999£16,290
Profit After Tax £2,169£2,315£2,593£2,878£3,239£13,195
Change In Property Value£3£3£5,299£9,459£12,587£27,350
Net Return£2,172£2,318£7,892£12,337£15,826£40,545
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%10%15%19%50%