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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,644£16,894£17,316£17,749£18,281£86,884
Total Expenses£13,980£14,051£14,136£14,223£14,319£70,709
Profit Before Tax£2,664£2,843£3,180£3,526£3,962£16,175
Profit After Tax £2,158£2,303£2,576£2,856£3,209£13,102
Change In Property Value£3£3£5,200£9,282£12,352£26,839
Net Return£2,161£2,305£7,776£12,138£15,561£39,941
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%10%15%20%50%