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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,112£17,369£17,803£18,248£18,795£89,327
Total Expenses£14,223£14,295£14,381£14,470£14,567£71,935
Profit Before Tax£2,889£3,074£3,422£3,778£4,228£17,392
Profit After Tax £2,340£2,490£2,772£3,061£3,425£14,087
Change In Property Value£3£3£5,299£9,459£12,587£27,350
Net Return£2,343£2,493£8,071£12,519£16,012£41,438
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%20%51%