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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,916£18,185£18,639£19,105£19,679£93,524
Total Expenses£14,901£14,973£15,062£15,152£15,252£75,341
Profit Before Tax£3,015£3,211£3,577£3,953£4,426£18,183
Profit After Tax £2,442£2,601£2,898£3,202£3,585£14,728
Change In Property Value£3£3£5,600£9,996£13,302£28,904
Net Return£2,445£2,604£8,498£13,198£16,887£43,632
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%20%50%