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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,200£16,443£16,854£17,275£17,794£84,566
Total Expenses£13,539£13,609£13,693£13,779£13,874£68,494
Profit Before Tax£2,661£2,834£3,161£3,496£3,920£16,073
Profit After Tax £2,156£2,295£2,560£2,832£3,175£13,019
Change In Property Value£3£3£5,000£8,925£11,877£25,807
Net Return£2,158£2,298£7,560£11,757£15,052£38,826
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%20%51%