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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,528£18,806£19,276£19,758£20,351£96,719
Total Expenses£15,160£15,234£15,324£15,416£15,518£76,652
Profit Before Tax£3,368£3,572£3,952£4,342£4,833£20,067
Profit After Tax £2,728£2,893£3,201£3,517£3,915£16,254
Change In Property Value£3£3£5,700£10,175£13,540£29,420
Net Return£2,731£2,896£8,901£13,692£17,454£45,674
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)3%3%10%16%20%52%