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£14,556£14,630£14,720£14,811£14,912£73,629
Profit Before Tax£2,880£3,067£3,420£3,782£4,240£17,390
Profit After Tax £2,333£2,484£2,770£3,064£3,434£14,086
Change In Property Value£3£3£5,400£9,639£12,827£27,872
Net Return£2,336£2,487£8,171£12,703£16,261£41,957
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%20%51%