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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,560£35,078£35,955£36,854£37,960£180,408
Total Expenses£30,986£31,105£31,255£31,410£31,583£156,338
Profit Before Tax£3,575£3,974£4,700£5,445£6,377£24,070
Profit After Tax £2,895£3,219£3,807£4,410£5,166£19,497
Change In Property Value£6£6£12,400£22,134£29,455£64,002
Net Return£2,902£3,225£16,207£26,545£34,620£83,498
Return From Rental Income (%)1%2%2%2%3%9%
Total Net Return (%)1%2%8%13%17%41%