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£12,257£12,327£12,408£12,492£12,582£62,066
Profit Before Tax£1,951£2,094£2,373£2,660£3,024£12,101
Profit After Tax £1,580£1,696£1,922£2,154£2,449£9,802
Change In Property Value£2£2£4,400£7,854£10,452£22,710
Net Return£1,582£1,698£6,322£10,008£12,901£32,512
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%15%19%49%