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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,396£18,672£19,139£19,617£20,206£96,030
Total Expenses£15,267£15,343£15,436£15,530£15,634£77,210
Profit Before Tax£3,129£3,329£3,703£4,087£4,572£18,820
Profit After Tax £2,535£2,696£3,000£3,311£3,703£15,244
Change In Property Value£3£3£5,700£10,175£13,540£29,420
Net Return£2,537£2,699£8,700£13,485£17,243£44,664
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%20%51%