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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,996£16,236£16,642£17,058£17,570£83,501
Total Expenses£13,518£13,588£13,672£13,757£13,851£68,387
Profit Before Tax£2,478£2,648£2,970£3,301£3,718£15,114
Profit After Tax £2,007£2,145£2,406£2,673£3,012£12,242
Change In Property Value£3£3£5,000£8,925£11,877£25,807
Net Return£2,009£2,147£7,406£11,599£14,889£38,050
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%10%15%20%50%