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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,672£15,907£16,305£16,712£17,214£81,810
Total Expenses£13,288£13,357£13,440£13,524£13,617£67,226
Profit Before Tax£2,384£2,550£2,865£3,188£3,597£14,584
Profit After Tax £1,931£2,065£2,321£2,582£2,913£11,813
Change In Property Value£2£2£4,900£8,747£11,639£25,291
Net Return£1,934£2,068£7,221£11,329£14,553£37,104
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%10%15%20%50%