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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,120£27,527£28,215£28,920£29,788£141,570
Total Expenses£25,074£25,241£25,428£25,619£25,823£127,185
Profit Before Tax£2,046£2,286£2,787£3,301£3,965£14,385
Profit After Tax £1,657£1,851£2,257£2,674£3,211£11,652
Change In Property Value£4£4£8,500£15,173£20,191£43,872
Net Return£1,662£1,856£10,758£17,847£23,402£55,524
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%1%8%13%17%40%