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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,944£17,198£17,628£18,069£18,611£88,450
Total Expenses£14,605£14,676£14,762£14,850£14,947£73,841
Profit Before Tax£2,339£2,522£2,866£3,218£3,664£14,609
Profit After Tax £1,895£2,043£2,321£2,607£2,968£11,833
Change In Property Value£3£3£5,500£9,818£13,065£28,388
Net Return£1,897£2,045£7,821£12,425£16,032£40,221
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)2%2%9%15%19%47%