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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,008£16,248£16,654£17,071£17,583£83,564
Total Expenses£13,440£13,510£13,594£13,679£13,773£67,997
Profit Before Tax£2,568£2,738£3,061£3,391£3,810£15,567
Profit After Tax £2,080£2,218£2,479£2,747£3,086£12,609
Change In Property Value£2£2£4,960£8,854£11,782£25,601
Net Return£2,082£2,220£7,439£11,601£14,868£38,210
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%20%51%