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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,196£14,409£14,769£15,138£15,593£74,105
Total Expenses£12,146£12,213£12,292£12,373£12,461£61,486
Profit Before Tax£2,050£2,196£2,477£2,765£3,131£12,619
Profit After Tax £1,660£1,778£2,006£2,240£2,536£10,221
Change In Property Value£2£2£4,399£7,852£10,449£22,705
Net Return£1,663£1,781£6,405£10,092£12,986£32,926
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%10%15%19%49%