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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£37,104£37,661£38,602£39,567£40,754£193,688
Total Expenses£35,106£35,350£35,620£35,896£36,190£178,163
Profit Before Tax£1,998£2,310£2,982£3,671£4,565£15,525
Profit After Tax £1,618£1,871£2,415£2,973£3,697£12,576
Change In Property Value£6£6£11,700£20,885£27,792£60,389
Net Return£1,624£1,877£14,116£23,858£31,489£72,964
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%1%7%12%16%38%