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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£30,672£31,132£31,910£32,708£33,689£160,112
Total Expenses£29,221£29,435£29,670£29,910£30,164£148,399
Profit Before Tax£1,451£1,697£2,241£2,798£3,526£11,713
Profit After Tax £1,175£1,375£1,815£2,267£2,856£9,487
Change In Property Value£5£5£9,500£16,958£22,566£49,034
Net Return£1,180£1,379£11,315£19,224£25,422£58,521
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%7%12%16%38%