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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,952£18,221£18,677£19,144£19,718£93,712
Total Expenses£14,825£14,898£14,986£15,077£15,177£74,963
Profit Before Tax£3,127£3,324£3,691£4,067£4,541£18,749
Profit After Tax £2,533£2,692£2,989£3,294£3,678£15,187
Change In Property Value£3£3£5,560£9,925£13,207£28,698
Net Return£2,536£2,695£8,549£13,219£16,885£43,884
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)3%3%10%15%20%51%