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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,880£21,193£21,723£22,266£22,934£108,996
Total Expenses£18,166£18,256£18,365£18,476£18,598£91,861
Profit Before Tax£2,715£2,937£3,358£3,790£4,336£17,136
Profit After Tax £2,199£2,379£2,720£3,070£3,512£13,880
Change In Property Value£3£3£6,800£12,138£16,153£35,098
Net Return£2,202£2,382£9,520£15,208£19,665£48,978
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%14%18%46%