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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,812£17,064£17,491£17,928£18,466£87,761
Total Expenses£14,987£15,058£15,143£15,231£15,327£75,746
Profit Before Tax£1,825£2,006£2,347£2,697£3,138£12,015
Profit After Tax £1,479£1,625£1,901£2,185£2,542£9,732
Change In Property Value£3£3£5,699£10,173£13,537£29,415
Net Return£1,481£1,628£7,600£12,358£16,079£39,147
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)2%2%9%14%18%44%