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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,280£17,539£17,978£18,427£18,980£90,204
Total Expenses£14,440£14,512£14,599£14,688£14,786£73,025
Profit Before Tax£2,840£3,027£3,379£3,739£4,194£17,179
Profit After Tax £2,300£2,452£2,737£3,029£3,397£13,915
Change In Property Value£3£3£5,400£9,639£12,827£27,872
Net Return£2,303£2,455£8,137£12,668£16,224£41,787
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%20%50%