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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,400£17,661£18,103£18,555£19,112£90,830
Total Expenses£13,619£13,691£13,778£13,867£13,966£68,922
Profit Before Tax£3,781£3,970£4,324£4,688£5,146£21,909
Profit After Tax £3,063£3,216£3,503£3,797£4,168£17,746
Change In Property Value£2£2£4,980£8,889£11,829£25,704
Net Return£3,065£3,218£8,483£12,686£15,998£43,450
Return From Rental Income (%)4%4%5%5%6%23%
Total Net Return (%)4%4%11%17%21%57%