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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,244£17,503£17,940£18,389£18,940£90,016
Total Expenses£14,833£14,905£14,992£15,081£15,179£74,990
Profit Before Tax£2,411£2,597£2,948£3,308£3,762£15,026
Profit After Tax £1,953£2,104£2,388£2,680£3,047£12,171
Change In Property Value£3£3£5,600£9,996£13,302£28,904
Net Return£1,955£2,107£7,988£12,676£16,349£41,075
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)2%2%9%15%19%47%