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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,556£17,819£18,265£18,721£19,283£91,645
Total Expenses£15,063£15,135£15,223£15,312£15,411£76,144
Profit Before Tax£2,493£2,684£3,042£3,409£3,872£15,500
Profit After Tax £2,019£2,174£2,464£2,761£3,136£12,555
Change In Property Value£3£3£5,700£10,175£13,540£29,420
Net Return£2,022£2,177£8,164£12,936£16,676£41,975
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)2%2%9%15%19%48%