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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,436£17,698£18,140£18,593£19,151£91,018
Total Expenses£14,512£14,585£14,674£14,764£14,864£73,399
Profit Before Tax£2,924£3,112£3,466£3,829£4,287£17,619
Profit After Tax £2,369£2,521£2,808£3,102£3,473£14,272
Change In Property Value£3£3£5,400£9,639£12,827£27,872
Net Return£2,371£2,524£8,208£12,741£16,300£42,143
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%20%51%