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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,088£17,344£17,778£18,222£18,769£89,202
Total Expenses£13,826£13,898£13,984£14,072£14,170£69,949
Profit Before Tax£3,262£3,447£3,794£4,150£4,600£19,253
Profit After Tax £2,642£2,792£3,073£3,362£3,726£15,595
Change In Property Value£3£3£5,100£9,104£12,114£26,323
Net Return£2,645£2,794£8,173£12,465£15,840£41,918
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%11%16%20%54%