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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,208£14,421£14,782£15,151£15,606£74,168
Total Expenses£12,087£12,153£12,231£12,310£12,397£61,178
Profit Before Tax£2,121£2,268£2,551£2,841£3,209£12,990
Profit After Tax £1,718£1,837£2,066£2,301£2,599£10,522
Change In Property Value£2£2£4,400£7,854£10,451£22,710
Net Return£1,720£1,839£6,466£10,155£13,051£33,232
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)3%3%10%15%19%50%