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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,760£18,026£18,477£18,939£19,507£92,710
Total Expenses£14,987£15,066£15,161£15,257£15,363£75,834
Profit Before Tax£2,773£2,960£3,316£3,682£4,144£16,876
Profit After Tax £2,246£2,398£2,686£2,982£3,357£13,669
Change In Property Value£3£3£5,500£9,818£13,065£28,388
Net Return£2,249£2,401£8,186£12,800£16,421£42,057
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%10%15%19%50%