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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,432£18,708£19,176£19,656£20,245£96,218
Total Expenses£16,089£16,170£16,267£16,367£16,476£81,369
Profit Before Tax£2,343£2,538£2,909£3,289£3,770£14,849
Profit After Tax £1,898£2,056£2,356£2,664£3,053£12,028
Change In Property Value£3£3£6,000£10,710£14,252£30,969
Net Return£1,901£2,059£8,356£13,374£17,306£42,996
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%14%19%46%