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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,140£16,382£16,792£17,211£17,728£84,253
Total Expenses£13,533£13,603£13,687£13,773£13,867£68,462
Profit Before Tax£2,607£2,779£3,105£3,439£3,861£15,791
Profit After Tax £2,112£2,251£2,515£2,785£3,127£12,790
Change In Property Value£3£3£5,000£8,925£11,877£25,807
Net Return£2,114£2,254£7,515£11,711£15,004£38,598
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%20%51%