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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,380£10,536£10,799£11,069£11,401£54,185
Total Expenses£8,233£8,260£8,297£8,335£8,379£41,505
Profit Before Tax£2,147£2,275£2,502£2,734£3,022£12,680
Profit After Tax £1,739£1,843£2,026£2,214£2,448£10,271
Change In Property Value£2£2£3,375£6,024£8,017£17,420
Net Return£1,741£1,845£5,402£8,239£10,465£27,691
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%16%20%54%