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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,948£16,187£16,592£17,007£17,517£83,251
Total Expenses£13,005£13,041£13,092£13,145£13,206£65,489
Profit Before Tax£2,943£3,146£3,500£3,862£4,311£17,762
Profit After Tax £2,383£2,549£2,835£3,128£3,492£14,387
Change In Property Value£2,750£2,778£8,416£11,558£13,523£39,024
Net Return£5,133£5,326£11,251£14,686£17,014£53,411
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)6%6%13%17%20%63%