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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,632£16,881£17,304£17,736£18,268£86,821
Total Expenses£14,375£14,446£14,532£14,619£14,715£72,687
Profit Before Tax£2,257£2,435£2,772£3,117£3,554£14,135
Profit After Tax £1,828£1,972£2,245£2,525£2,878£11,449
Change In Property Value£3£3£5,400£9,639£12,827£27,872
Net Return£1,831£1,975£7,645£12,164£15,705£39,321
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)2%2%9%15%19%47%