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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,104£22,436£22,996£23,571£24,279£115,386
Total Expenses£21,072£21,151£21,250£21,352£21,465£106,291
Profit Before Tax£1,032£1,284£1,746£2,220£2,813£9,095
Profit After Tax £836£1,040£1,414£1,798£2,279£7,367
Change In Property Value£4£4£8,500£15,173£20,191£43,872
Net Return£840£1,044£9,914£16,971£22,469£51,239
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)1%1%7%12%16%37%