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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,456£18,733£19,201£19,681£20,272£96,343
Total Expenses£15,746£15,820£15,910£16,001£16,103£79,580
Profit Before Tax£2,710£2,913£3,292£3,680£4,168£16,763
Profit After Tax £2,195£2,360£2,666£2,981£3,376£13,578
Change In Property Value£3£3£5,999£10,708£14,250£30,963
Net Return£2,198£2,363£8,665£13,689£17,626£44,541
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%15%19%48%