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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,852£19,135£19,613£20,103£20,707£98,410
Total Expenses£16,780£16,854£16,945£17,038£17,141£84,756
Profit Before Tax£2,072£2,281£2,668£3,066£3,566£13,654
Profit After Tax £1,679£1,848£2,161£2,483£2,889£11,060
Change In Property Value£3£3£6,500£11,603£15,440£33,549
Net Return£1,682£1,851£8,662£14,086£18,328£44,609
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%2%8%14%18%44%