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£14,147£14,207£14,283£14,361£14,449£71,448
Profit Before Tax£3,613£3,820£4,194£4,577£5,058£21,262
Profit After Tax £2,927£3,094£3,397£3,708£4,097£17,222
Change In Property Value£3£3£5,500£9,818£13,065£28,388
Net Return£2,930£3,097£8,897£13,525£17,161£45,610
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%16%20%54%